4.665
Revenue¥B
4.729
4.906
5.092
5.236
5.400
5.546
5.548
5.736
5.983
6.123
4.784
2.54%
2.61%
12
18.11
Revenue growth%
30.18
29.98
30.51
31.47
31.81
34.16
31.67
34.31
33.53
33.05
13.35
33.53
31.74
12
12.17
Gross margin%
7.79
7.50
6.45
6.45
7.94
7.04
7.51
9.33
12.15
10.17
9.95
9.33
7.65
26
14.17
Operating margin%
1.08
2.50
1.44
1.99
0.40
3.28
5.18
8.17
5.53
7.12
3.98
5.53
2.89
38
3.42
Net margin%
5.96
6.78
6.17
3.55
0.71
0.96
0.40
0.88
2.46
2.35
10.24
0.96
2.41
28
13.08
P/E ratio (avg)x
20.40
21.05
20.93
22.22
25.61
26.87
30.90
30.68
36.05
35.76
19.50
30.90
26.24
36
33.18
EV/EBITx
79.17
77.11
81.23
80.92
94.27
110.3
114.0
126.5
141.1
138.4
13.36
126.5
102.3
67
23.85
FCF yield (avg)%
9.08
9.53
6.81
3.99
4.00
1.30
3.95
2.47
0.55
0.40
28.02
1.30
3.97
45
18.57
FCF margin%
16.14
14.81
13.57
12.25
14.96
12.32
12.97
10.16
9.99
12.48
3.14
12.32
12.72
9
0.861
FCF / Net incomex
0.847
0.908
1.005
1.107
1.136
1.190
1.307
1.325
1.445
1.615
1.532
1.325
1.163
88
19.95
ROIC%
7.99
10.90
11.55
11.25
11.75
11.80
14.56
16.63
17.88
16.69
28.91
16.63
11.77
15
10.67
Return on equity%
35.19
33.91
32.80
32.20
30.06
30.38
28.44
29.19
31.21
34.13
20.80
30.38
31.70
8
2.39
Return on assets%
18.57
16.02
18.04
17.49
17.80
16.42
19.09
21.16
23.73
26.25
3.82
21.16
18.30
73
245.26
EPS¥
60.42
61.22
62.84
67.88
72.96
81.80
87.69
92.10
93.52
87.92
260.08
3.80%
3.46%
—
29.65
EPS growth%
9.92
7.99
9.19
9.88
10.53
11.58
13.12
11.05
12.37
11.33
9.24
11.58
10.79
12
318.95
Bookvalue per sh¥
259.94
276.08
284.69
292.21
284.92
261.21
259.84
243.96
255.20
272.22
163.52
(0.91%)
0.55%
—
213.87
FCF per share¥
57.82
64.88
60.77
61.25
59.10
62.62
69.96
68.64
64.56
67.81
122.10
2.79%
2.88%
—
123.24
Dividend per sh¥
114.25
103.05
106.72
99.91
94.76
81.55
76.64
75.23
80.69
77.97
77.40
(3.83%)
(3.79%)
—
21.12
Div yield (avg)%
20.37
21.09
18.72
19.24
19.25
17.10
19.52
20.27
20.50
21.27
16.41
20.27
19.90
58
26.69
Payout ratio%
8.67
8.96
6.26
7.21
10.17
12.79
14.09
16.47
16.20
13.36
18.62
14.09
11.48
57
14.97
Shares (diluted)M
19.98
20.61
22.11
22.78
26.39
31.22
35.47
37.69
44.30
50.05
15.74
13.65%
11.46%
37
25.52
Buyback yield%
27.18
29.47
30.13
27.17
26.33
26.78
24.07
22.50
21.31
19.80
25.50
22.50
26.55
69
0.471
D/E ratiox
0.136
0.148
0.143
0.127
0.140
0.144
0.125
0.129
0.127
0.126
0.335
0.127
0.132
35
5.082
Enterprise value¥B
4.880
5.455
5.328
5.258
5.138
5.325
5.718
5.929
5.759
6.605
5.655
5.15%
3.70%
27
5.752
LT debt¥B
2.982
2.803
2.628
2.650
2.819
2.789
2.479
2.673
2.792
3.136
2.341
2.15%
1.65%
31
Revenue
¥6.123B
2.61%
1.00×
Cost of revenue
¥4.286B
2.61%
1.00×
Operating expenses
¥757.3M
2.94%
1.03×
Property and equipment
15.80%
Spread over hurdle
31.68%