14.27
Revenue¥B
74.05
75.29
75.95
78.61
78.93
79.60
79.99
81.28
84.51
84.73
14.66
1.43%
1.46%
79
20.91
Revenue growth%
33.15
30.53
32.11
33.51
33.97
33.89
34.84
36.04
34.66
32.57
21.87
34.66
33.70
42
23.24
Gross margin%
1.10
0.40
1.71
4.18
6.68
7.39
6.07
4.44
3.53
1.46
15.31
4.44
3.86
30
16.08
Operating margin%
19.00
21.26
19.25
16.75
16.96
14.60
16.33
14.31
14.25
14.12
7.27
14.31
16.54
67
16.72
Net margin%
8.86
6.10
8.50
7.45
5.01
5.56
4.04
4.49
4.98
5.53
26.13
4.98
5.54
67
11.13
P/E ratio (avg)x
17.41
19.90
19.62
18.57
18.75
18.65
20.33
23.27
24.15
26.71
26.41
23.27
19.76
93
14.20
EV/EBITx
42.06
46.76
46.87
42.62
42.37
46.96
49.59
50.64
48.38
44.73
24.70
48.38
46.82
67
18.17
FCF yield (avg)%
29.98
32.56
33.41
32.86
32.85
33.53
36.28
39.21
41.82
43.35
19.02
39.21
33.47
67
27.75
FCF margin%
26.34
29.22
30.43
31.41
31.85
29.49
31.21
32.95
35.03
34.36
11.34
32.95
31.31
80
1.544
FCF / Net incomex
0.476
0.549
0.627
0.612
0.652
0.677
0.791
0.841
0.889
1.004
1.069
0.841
0.665
39
28.46
ROIC%
13.69
15.46
14.83
11.88
14.37
17.24
20.08
22.78
23.80
21.50
22.49
21.50
16.35
51
20.34
Return on equity%
18.55
18.02
20.91
20.67
17.71
18.10
19.81
22.77
19.97
19.35
16.46
19.81
19.58
47
26.93
Return on assets%
0.40
0.40
3.22
1.87
0.40
0.69
2.84
5.60
4.20
2.31
22.37
2.84
2.09
31
362.25
EPS¥
276.40
269.58
291.88
268.57
260.01
235.83
265.31
249.70
239.53
238.97
372.14
(1.67%)
(0.71%)
—
24.82
EPS growth%
10.55
7.61
9.39
6.61
6.99
9.97
10.87
8.45
7.88
10.03
18.04
9.97
8.92
10
427.58
Bookvalue per sh¥
265.99
261.32
263.96
230.03
232.55
223.38
214.88
216.03
214.20
184.27
178.76
(4.55%)
(3.31%)
—
146.11
FCF per share¥
258.99
278.33
292.19
261.62
261.20
262.55
279.76
280.39
259.65
251.05
260.96
(0.79%)
(0.91%)
—
152.73
Dividend per sh¥
171.53
170.99
169.34
155.92
147.22
146.21
158.89
171.14
179.01
175.29
304.44
3.55%
0.11%
—
27.63
Div yield (avg)%
0.40
3.25
5.74
5.85
3.27
0.83
0.40
2.49
2.38
2.72
19.80
2.38
2.61
40
14.72
Payout ratio%
24.63
22.55
21.15
23.91
23.67
25.18
23.54
21.41
19.53
17.96
29.29
21.41
23.05
51
58.51
Shares (diluted)M
54.63
58.65
61.68
53.86
51.97
51.93
51.85
45.41
48.17
42.45
58.62
(3.96%)
(2.99%)
59
29.00
Buyback yield%
28.13
28.74
31.44
32.46
34.09
31.61
29.92
31.35
30.80
31.26
6.57
31.26
31.30
75
0.947
D/E ratiox
0.435
0.390
0.359
0.374
0.330
0.284
0.256
0.278
0.263
0.255
0.232
0.263
0.307
19
44.34
Enterprise value¥B
23.41
23.95
26.01
25.40
26.39
29.22
32.88
38.61
40.26
41.46
30.65
9.45%
5.82%
40
33.26
LT debt¥B
41.08
40.44
46.70
45.86
46.04
46.26
52.24
59.74
57.34
65.07
59.69
7.16%
6.02%
88
Revenue
¥84.73B
1.46%
1.00×
Cost of revenue
¥52.91B
1.33%
0.99×
Operating expenses
¥9.650B
1.30%
0.98×
Property and equipment
17.46%
Spread over hurdle
19.47%