2.445
Revenue¥B
2.548
2.597
2.705
2.804
2.879
2.890
2.989
3.144
3.250
3.328
2.699
2.94%
2.76%
86
17.62
Revenue growth%
0.40
0.40
0.40
1.93
3.27
5.50
5.62
3.30
2.08
4.26
9.65
4.26
2.67
60
21.46
Gross margin%
32.91
32.52
31.33
32.40
32.24
35.18
34.59
33.92
33.65
33.43
12.60
33.92
33.17
71
20.16
Operating margin%
24.34
22.90
24.73
25.35
25.68
23.94
22.51
20.79
20.03
19.05
15.68
20.79
23.42
33
22.67
Net margin%
4.03
3.22
4.49
3.43
4.01
4.29
3.84
5.61
5.08
6.26
8.61
5.08
4.16
83
10.51
P/E ratio (avg)x
10.48
9.889
9.192
8.480
9.215
8.048
8.177
7.381
8.103
7.878
34.21
8.048
8.329
19
29.11
EV/EBITx
5.486
5.554
5.961
5.924
6.154
5.808
5.274
4.613
4.901
4.737
21.54
4.901
5.520
80
20.64
FCF yield (avg)%
18.80
17.67
17.74
17.17
14.42
14.85
12.23
10.55
10.23
12.72
10.99
12.23
14.64
61
8.51
FCF margin%
17.62
14.77
13.39
11.37
12.88
10.48
8.53
8.35
9.03
10.05
14.52
9.03
10.92
45
0.957
FCF / Net incomex
0.417
0.370
0.393
0.376
0.338
0.302
0.303
0.269
0.275
0.276
0.506
0.276
0.320
14
2.02
ROIC%
30.51
33.30
31.15
28.85
29.76
32.66
35.02
35.59
37.51
38.03
14.83
35.59
32.98
45
14.16
Return on equity%
12.48
11.89
13.04
12.04
14.55
12.41
10.88
10.57
7.62
4.78
8.12
10.57
11.96
65
21.79
Return on assets%
18.34
19.79
19.59
20.45
17.65
17.51
16.06
18.38
18.66
19.73
23.70
18.38
18.52
42
352.36
EPS¥
211.59
206.76
208.13
212.61
220.62
206.81
221.52
213.42
188.01
162.50
370.12
(5.93%)
(3.02%)
—
23.43
EPS growth%
23.11
20.44
17.91
18.03
15.88
17.95
20.58
17.92
17.05
16.44
2.89
17.92
17.93
61
158.49
Bookvalue per sh¥
60.70
56.14
61.95
64.08
68.40
64.75
67.91
62.53
68.77
65.69
238.15
(0.80%)
1.88%
—
264.75
FCF per share¥
376.75
414.50
453.06
463.31
519.49
573.06
648.62
726.61
674.76
628.44
151.29
3.88%
6.43%
—
341.06
Dividend per sh¥
202.64
202.65
197.92
178.51
160.27
172.35
163.45
162.66
172.47
174.83
175.30
1.76%
(2.05%)
—
6.35
Div yield (avg)%
22.38
20.65
17.81
18.60
20.16
22.24
21.36
23.36
24.65
22.31
6.54
22.31
21.80
87
13.42
Payout ratio%
23.09
24.87
24.05
26.38
28.06
26.20
23.43
25.35
27.34
26.87
24.68
26.20
25.77
53
8.184
Shares (diluted)M
10.99
11.29
10.41
10.21
10.55
11.69
13.24
12.33
13.84
13.47
8.061
5.01%
2.44%
71
12.27
Buyback yield%
0.40
2.94
3.15
1.91
2.96
2.14
0.98
0.40
1.35
2.51
15.59
1.35
2.03
69
1.383
D/E ratiox
0.566
0.528
0.577
0.638
0.606
0.549
0.484
0.491
0.465
0.422
0.615
0.484
0.539
47
3.297
Enterprise value¥B
0.368
0.420
0.417
0.462
0.530
0.570
0.564
0.564
0.556
0.597
1.451
2.41%
5.09%
25
1.183
LT debt¥B
0.989
0.897
0.825
0.882
0.915
0.950
0.956
1.041
0.943
0.887
2.067
(0.61%)
(1.70%)
21
Revenue
¥3.328B
2.76%
1.00×
Cost of revenue
¥2.310B
2.71%
1.00×
Operating expenses
¥335.9M
3.45%
1.07×
Property and equipment
16.37%
Spread over hurdle
30.89%