15.24
Revenue¥B
29.77
29.57
30.11
29.60
30.03
30.29
30.73
31.10
31.57
32.24
16.12
1.43%
0.88%
35
20.30
Revenue growth%
26.55
25.07
23.49
22.29
25.20
22.26
24.66
24.03
23.69
24.03
5.18
24.03
24.03
12
3.62
Gross margin%
2.47
1.77
3.10
4.74
5.56
6.94
7.65
9.23
9.05
6.89
28.01
7.65
6.22
95
28.63
Operating margin%
18.21
21.12
18.68
17.17
18.28
16.01
16.96
15.19
12.39
14.61
5.59
15.19
17.06
60
25.79
Net margin%
3.23
1.08
0.75
3.34
2.67
2.09
3.18
4.97
4.94
3.04
23.17
3.18
3.11
79
21.49
P/E ratio (avg)x
34.20
39.42
40.11
43.39
44.22
48.96
53.49
51.36
50.49
53.55
22.48
51.36
46.59
66
32.58
EV/EBITx
10.12
10.36
11.37
9.931
10.56
9.454
10.08
10.84
9.834
9.250
25.06
9.834
10.10
33
9.48
FCF yield (avg)%
23.43
24.17
21.78
19.04
17.97
17.61
16.38
16.76
18.91
17.82
4.44
17.61
18.44
73
15.96
FCF margin%
18.75
18.04
20.13
18.72
18.41
21.33
22.85
23.67
26.66
26.31
27.33
23.67
20.73
46
0.358
FCF / Net incomex
1.445
1.453
1.408
1.540
1.543
1.483
1.456
1.285
1.166
1.133
1.133
1.285
1.449
16
4.12
ROIC%
13.64
15.26
16.41
17.16
19.00
17.89
15.00
16.67
18.61
18.67
14.39
17.89
16.91
61
27.18
Return on equity%
4.53
2.49
4.74
3.16
2.39
2.02
3.20
2.11
2.87
5.65
2.13
2.87
3.02
92
21.46
Return on assets%
29.75
32.19
30.04
29.55
30.92
32.16
29.72
27.50
24.57
23.21
7.69
27.50
29.73
64
399.45
EPS¥
507.72
588.27
659.35
667.00
725.59
785.58
796.17
940.24
1,037
1,142
438.96
9.49%
8.69%
—
18.09
EPS growth%
17.22
18.17
18.56
21.34
19.36
16.76
15.55
15.19
13.90
12.44
22.08
15.19
16.99
51
189.66
Bookvalue per sh¥
485.38
502.48
562.64
620.25
592.12
664.53
658.58
623.33
612.40
585.61
95.53
(0.22%)
3.23%
—
197.92
FCF per share¥
156.87
177.26
188.63
219.07
231.17
229.30
247.44
272.42
271.05
297.95
255.39
5.21%
6.87%
—
358.88
Dividend per sh¥
434.88
410.00
436.03
440.80
403.17
390.67
417.60
408.90
456.10
507.34
405.62
4.70%
1.32%
—
29.72
Div yield (avg)%
28.29
26.41
26.61
26.13
27.94
27.90
27.96
25.20
26.24
27.21
21.50
27.21
26.91
53
3.88
Payout ratio%
22.22
22.71
21.42
24.40
23.46
25.27
22.83
23.58
26.55
27.22
24.73
25.27
23.52
16
35.05
Shares (diluted)M
35.41
36.46
35.15
37.03
37.70
35.67
39.25
41.89
41.10
45.35
34.11
3.76%
2.11%
88
13.01
Buyback yield%
2.58
0.60
0.40
0.40
2.14
4.77
5.14
5.60
5.90
6.70
21.59
5.60
3.68
36
1.185
D/E ratiox
0.144
0.134
0.123
0.113
0.108
0.111
0.112
0.106
0.107
0.102
1.135
0.107
0.112
22
9.970
Enterprise value¥B
28.31
31.19
31.63
29.76
27.28
26.07
25.11
23.33
22.13
24.67
30.05
(1.99%)
(0.52%)
79
23.95
LT debt¥B
42.19
40.78
45.16
48.06
50.05
49.52
52.88
60.09
63.86
70.80
6.962
7.18%
6.18%
67
Revenue
¥32.24B
0.88%
1.00×
Cost of revenue
¥20.29B
1.02%
1.01×
Operating expenses
¥8.056B
1.28%
1.04×
Property and equipment
18.23%
Spread over hurdle
(2.02%)