1.772
Revenue¥B
10.72
10.80
10.95
11.18
11.15
11.52
11.38
11.39
11.45
11.68
1.971
0.94%
1.03%
53
3.28
Revenue growth%
0.40
2.26
5.19
7.35
5.17
5.67
5.11
3.42
6.15
6.28
26.56
5.67
5.18
31
20.43
Gross margin%
0.94
3.56
2.59
0.55
0.40
0.40
1.69
0.40
3.27
4.65
12.96
1.69
1.32
75
15.29
Operating margin%
12.39
9.62
9.86
7.51
7.00
8.61
10.67
9.08
9.59
9.50
8.77
9.50
9.54
45
16.64
Net margin%
25.99
26.66
24.24
21.26
18.99
17.57
17.70
18.45
20.18
19.36
20.20
18.45
19.77
18
24.95
P/E ratio (avg)x
34.36
36.46
38.32
34.99
36.71
34.91
35.82
32.18
34.55
36.33
25.09
34.91
35.40
61
37.75
EV/EBITx
53.74
57.70
58.01
62.60
64.57
71.85
70.40
69.06
71.97
73.73
35.77
71.85
66.81
36
13.98
FCF yield (avg)%
13.68
15.13
17.88
15.48
15.72
17.67
18.67
17.79
16.49
16.69
17.71
17.67
16.59
50
20.50
FCF margin%
13.04
14.84
17.54
16.93
18.05
15.41
14.34
14.09
12.24
13.40
8.66
14.09
14.59
55
0.637
FCF / Net incomex
2.624
2.738
2.692
2.741
2.791
3.214
3.354
3.623
3.517
3.740
0.111
3.517
3.003
50
4.00
ROIC%
12.97
10.83
12.18
13.08
12.80
14.13
14.70
17.04
17.23
18.82
23.76
17.04
13.60
39
13.76
Return on equity%
15.55
13.35
14.50
12.22
11.50
12.98
12.64
14.81
14.56
12.68
13.51
12.98
13.16
32
19.89
Return on assets%
21.92
21.40
18.59
20.71
22.35
25.28
22.64
21.45
23.67
24.97
29.25
23.67
22.14
36
308.27
EPS¥
313.56
321.62
306.22
327.67
323.34
364.37
376.17
381.30
425.03
394.42
344.63
4.05%
2.55%
—
3.91
EPS growth%
6.34
7.91
7.00
8.37
5.83
4.43
5.56
4.98
3.62
4.53
10.09
4.53
5.70
65
236.66
Bookvalue per sh¥
225.27
251.63
259.44
259.91
301.76
316.02
317.90
345.89
398.09
452.96
296.03
8.46%
8.27%
—
352.65
FCF per share¥
433.73
476.60
527.98
599.23
644.78
608.59
697.82
646.85
591.75
568.39
153.27
(2.49%)
3.11%
—
171.60
Dividend per sh¥
439.01
507.14
603.57
609.22
727.30
781.73
864.79
910.78
1,108
1,301
193.16
12.34%
11.77%
—
13.00
Div yield (avg)%
29.72
31.95
30.31
31.07
32.71
33.00
35.90
35.60
33.22
32.36
20.95
33.22
32.53
86
15.84
Payout ratio%
18.59
15.61
13.24
11.66
13.55
11.99
10.06
12.29
9.80
7.48
21.94
10.06
12.14
81
15.68
Shares (diluted)M
21.47
20.65
22.49
25.58
28.31
28.25
29.76
27.41
29.49
32.07
15.85
2.53%
4.76%
24
27.63
Buyback yield%
7.28
8.85
10.07
10.72
8.53
5.86
5.41
4.27
3.13
5.16
22.82
5.16
6.57
14
1.772
D/E ratiox
1.001
0.960
0.980
0.927
0.913
0.993
1.032
1.030
1.131
1.161
0.703
1.032
0.997
37
3.788
Enterprise value¥B
13.55
13.90
16.41
17.38
19.48
21.84
22.95
26.72
27.93
33.79
3.093
11.64%
11.63%
92
7.718
LT debt¥B
5.736
6.756
7.952
9.312
10.13
11.25
11.37
11.51
12.76
14.79
8.692
7.87%
10.94%
47
Revenue
¥11.68B
1.03%
1.00×
Cost of revenue
¥7.064B
0.84%
0.98×
Operating expenses
¥2.056B
1.44%
1.04×
Property and equipment
17.90%
Spread over hurdle
(2.09%)