27.11
Revenue¥B
23.94
25.00
26.78
27.63
29.24
30.61
32.53
33.86
34.96
36.43
29.37
4.49%
4.60%
44
22.63
Revenue growth%
13.63
12.22
9.95
7.06
5.82
4.69
2.68
0.40
1.62
1.41
3.97
1.62
5.25
36
11.17
Gross margin%
7.23
6.25
4.29
2.60
1.35
2.91
1.67
0.40
0.40
1.23
29.14
1.23
2.14
50
29.56
Operating margin%
0.83
2.34
2.83
1.97
4.00
1.92
1.67
0.40
3.04
1.26
20.21
1.67
1.94
41
21.37
Net margin%
10.17
11.05
11.67
14.18
12.48
9.67
7.97
10.23
12.59
13.24
8.94
10.23
11.36
32
25.73
P/E ratio (avg)x
24.86
26.52
26.76
26.85
29.38
30.58
27.55
27.98
28.78
28.88
36.13
28.78
27.76
72
22.27
EV/EBITx
7.392
8.047
8.260
7.500
7.490
6.947
6.636
7.254
7.766
8.514
22.86
7.254
7.495
35
25.58
FCF yield (avg)%
30.20
31.65
29.86
31.64
29.12
31.16
33.02
35.16
33.90
32.92
15.18
33.02
31.64
33
13.12
FCF margin%
15.26
17.90
18.15
19.51
20.81
18.64
16.52
14.52
13.50
13.45
27.03
14.52
17.21
92
0.641
FCF / Net incomex
2.655
2.893
3.209
3.676
4.007
3.944
3.904
4.036
4.633
4.968
0.973
4.036
3.924
53
14.72
ROIC%
1.31
2.97
2.63
4.13
6.16
3.56
0.99
0.40
1.62
0.40
12.53
0.99
2.13
45
29.12
Return on equity%
21.81
19.84
19.10
21.46
21.67
18.88
16.16
14.45
14.35
13.01
18.14
14.45
18.99
26
7.01
Return on assets%
13.50
11.27
13.16
14.56
16.13
14.17
15.94
13.22
12.28
14.73
21.48
14.17
13.83
68
201.90
EPS¥
79.15
74.72
65.26
61.04
56.66
57.56
50.39
47.50
42.21
45.68
215.63
(4.22%)
(5.99%)
—
17.67
EPS growth%
23.77
26.66
29.20
28.42
30.20
30.24
30.33
27.85
26.13
26.95
21.61
27.85
28.13
21
241.28
Bookvalue per sh¥
276.36
318.27
320.05
310.79
358.98
358.08
365.14
401.41
392.22
454.82
203.16
4.85%
5.81%
—
247.17
FCF per share¥
43.60
45.07
43.34
44.20
46.68
49.08
52.80
49.29
48.74
46.70
42.08
0.01%
(0.60%)
—
113.95
Dividend per sh¥
144.83
143.53
133.47
121.09
108.13
93.00
80.34
81.74
80.22
83.20
199.70
(5.11%)
(5.66%)
—
3.60
Div yield (avg)%
27.72
25.72
24.40
23.39
22.13
20.57
18.56
15.61
14.68
17.66
25.92
17.66
21.35
35
19.83
Payout ratio%
17.47
18.51
20.86
18.10
19.55
21.56
20.97
18.85
21.01
22.18
24.88
21.01
20.20
37
39.12
Shares (diluted)M
39.21
38.16
36.13
39.03
37.34
39.54
43.49
39.40
44.31
44.56
37.26
3.60%
1.57%
48
4.32
Buyback yield%
20.19
18.88
16.59
19.43
21.90
20.17
21.74
23.18
25.90
24.14
10.23
23.18
20.96
77
1.743
D/E ratiox
1.664
1.840
1.927
2.099
2.278
2.449
2.488
2.564
2.974
3.150
1.335
2.564
2.364
58
26.30
Enterprise value¥B
35.06
39.53
44.00
43.16
41.45
39.75
44.97
43.71
46.94
49.59
19.94
3.65%
4.49%
26
18.15
LT debt¥B
31.80
34.86
39.65
38.88
36.39
42.54
44.31
44.50
50.57
55.32
13.70
8.74%
5.57%
42
Revenue
¥36.43B
4.60%
1.00×
Cost of revenue
¥25.50B
4.60%
1.00×
Operating expenses
¥4.878B
4.71%
1.01×
Property and equipment
19.52%
Goodwill & intangibles
17.15%
Spread over hurdle
(1.43%)