0.686
Revenue¥B
1.471
1.490
1.463
1.437
1.450
1.468
1.470
1.445
1.416
1.400
0.721
(0.71%)
(0.50%)
86
18.76
Revenue growth%
6.80
9.29
6.92
4.93
3.05
5.26
6.12
7.44
5.87
8.70
2.24
6.12
6.46
68
25.59
Gross margin%
9.01
8.68
11.64
9.94
9.24
6.58
5.07
3.27
4.21
5.83
22.99
5.07
7.63
59
10.08
Operating margin%
4.56
2.70
1.96
3.21
3.95
6.50
6.36
4.30
3.37
4.99
9.65
4.99
4.13
89
6.60
Net margin%
28.22
30.65
31.32
32.10
29.90
29.53
32.32
31.60
31.52
33.69
23.40
31.60
31.42
52
8.740
P/E ratio (avg)x
49.66
58.33
57.24
62.66
66.97
66.36
65.15
65.35
76.75
76.92
7.447
66.36
65.25
41
22.95
EV/EBITx
18.06
17.08
18.80
18.94
19.79
18.48
20.63
23.41
22.09
20.73
32.50
20.73
19.36
28
12.51
FCF yield (avg)%
19.48
20.64
23.34
22.09
19.33
19.77
17.11
16.32
15.36
12.69
15.21
16.32
19.41
45
2.34
FCF margin%
11.86
11.26
10.06
8.29
10.69
10.93
12.15
13.74
15.90
18.19
28.96
13.74
11.56
82
1.161
FCF / Net incomex
0.769
0.779
0.693
0.647
0.651
0.638
0.576
0.628
0.577
0.577
0.467
0.577
0.643
79
24.52
ROIC%
4.99
6.06
7.90
8.51
6.55
8.46
6.19
7.77
6.15
8.58
27.20
7.77
7.16
52
7.75
Return on equity%
5.46
3.47
1.87
2.20
2.59
4.73
4.66
5.72
7.38
8.06
5.67
5.72
4.70
13
10.03
Return on assets%
26.86
26.84
24.56
24.42
21.47
24.40
26.87
27.06
29.46
31.96
18.74
27.06
26.85
63
57.92
EPS¥
176.37
168.69
174.74
175.17
193.82
215.15
194.62
219.21
209.25
212.65
63.96
1.87%
3.13%
—
23.11
EPS growth%
8.64
11.11
12.50
9.70
12.64
15.63
12.83
11.36
9.87
10.10
6.21
11.36
11.23
42
118.74
Bookvalue per sh¥
39.23
33.29
36.09
33.34
33.88
35.05
36.20
36.78
37.70
37.41
207.29
2.01%
(0.64%)
—
162.70
FCF per share¥
250.64
237.63
244.89
214.55
234.12
251.06
233.20
217.60
230.06
216.97
70.94
(1.51%)
(1.67%)
—
140.55
Dividend per sh¥
213.90
202.98
196.08
218.58
222.86
250.52
239.16
245.11
284.66
277.50
256.18
4.48%
2.52%
—
4.41
Div yield (avg)%
14.13
12.84
12.37
12.85
12.22
14.29
14.01
13.89
11.14
9.02
3.59
13.89
12.84
35
20.86
Payout ratio%
25.29
23.79
22.03
19.53
21.22
18.75
16.12
16.61
19.41
22.26
19.39
18.75
20.37
16
1.322
Shares (diluted)M
1.462
1.388
1.384
1.238
1.142
1.178
1.253
1.349
1.235
1.306
1.262
2.73%
(1.19%)
9
13.65
Buyback yield%
29.42
28.09
25.74
23.67
24.96
24.64
22.30
21.77
20.51
18.54
11.84
21.77
24.15
45
1.034
D/E ratiox
1.272
1.111
0.938
0.899
0.778
0.822
0.827
0.703
0.692
0.635
1.357
0.703
0.825
9
553.1
Enterprise value¥M
234.2
243.1
228.1
219.4
212.7
190.1
201.2
217.2
191.9
200.0
685.8
(1.23%)
(1.55%)
44
144.9
LT debt¥M
294.9
349.6
408.8
440.2
493.5
571.9
606.5
692.9
808.2
907.4
415.2
12.95%
12.59%
9
Revenue
¥1.400B
(0.50%)
1.00×
Cost of revenue
¥904.9M
(0.74%)
0.98×
Operating expenses
¥322.1M
(0.41%)
1.01×
Property and equipment
14.09%
Spread over hurdle
(2.92%)