0.946
Revenue¥B
1.249
1.234
1.280
1.300
1.326
1.326
1.344
1.380
1.400
1.401
0.985
1.10%
1.19%
70
29.38
Revenue growth%
4.69
4.48
4.14
1.26
0.40
0.40
1.51
4.48
2.47
0.40
26.06
1.51
1.99
63
7.52
Gross margin%
20.22
18.33
19.85
21.18
22.71
22.85
24.12
22.62
25.11
26.24
10.15
24.12
22.66
14
2.14
Operating margin%
8.37
5.81
7.68
6.86
6.29
3.93
1.76
1.24
2.34
1.53
20.67
1.76
4.87
54
20.93
Net margin%
19.51
19.71
22.36
24.35
25.43
24.21
27.08
24.86
27.71
28.10
22.64
27.08
24.60
50
30.84
P/E ratio (avg)x
23.04
23.55
21.63
22.37
21.25
22.27
22.42
22.67
23.85
24.79
13.12
22.67
22.54
17
21.91
EV/EBITx
7.725
6.803
6.779
6.992
7.296
7.336
7.321
7.363
7.244
7.437
12.30
7.336
7.308
37
2.28
FCF yield (avg)%
5.46
7.63
6.74
7.02
5.46
3.79
6.65
4.86
6.24
9.19
4.72
6.24
6.45
82
16.70
FCF margin%
9.18
10.87
10.02
9.39
11.58
10.77
9.50
8.25
8.81
10.53
8.99
9.50
9.76
91
0.459
FCF / Net incomex
1.841
1.776
2.018
2.311
2.591
2.860
2.657
2.784
2.972
3.396
0.311
2.860
2.624
11
7.51
ROIC%
15.38
17.57
16.73
19.19
19.69
21.30
21.19
21.83
24.08
22.30
24.27
21.83
20.44
7
12.79
Return on equity%
32.99
31.08
29.60
30.20
30.28
29.43
28.87
27.82
29.01
29.70
19.84
29.01
29.65
82
16.83
Return on assets%
2.33
3.91
1.81
1.30
3.45
5.80
5.91
8.87
8.89
7.76
4.15
7.76
4.85
46
72.27
EPS¥
58.53
64.87
61.81
66.07
73.59
72.51
76.63
77.05
74.97
76.72
77.20
0.84%
3.62%
—
7.36
EPS growth%
20.52
18.37
20.18
21.86
22.81
21.29
19.31
17.14
17.25
18.86
12.12
18.86
19.75
76
66.01
Bookvalue per sh¥
66.70
62.87
68.49
74.46
79.32
75.05
75.99
70.09
75.39
74.20
113.73
(1.33%)
(0.36%)
—
132.24
FCF per share¥
99.30
92.70
83.77
82.54
90.80
99.15
90.36
100.67
95.97
99.64
27.62
1.88%
(0.92%)
—
76.43
Dividend per sh¥
227.88
263.60
306.63
298.03
302.82
340.90
366.59
405.82
443.08
480.30
44.71
9.66%
9.02%
—
10.22
Div yield (avg)%
14.21
12.81
10.36
7.53
5.48
4.46
4.92
7.28
6.92
4.16
6.08
4.92
7.10
75
25.58
Payout ratio%
30.02
31.54
31.60
30.90
30.40
27.62
27.67
25.59
23.37
24.63
17.69
25.59
28.85
94
6.106
Shares (diluted)M
5.897
6.496
6.950
7.452
7.042
6.595
6.181
5.865
6.304
6.892
6.224
(0.43%)
1.44%
63
2.19
Buyback yield%
0.95
3.60
1.29
2.14
0.87
1.01
2.98
3.55
1.90
1.20
27.75
1.90
1.59
81
1.428
D/E ratiox
0.866
0.869
0.778
0.865
0.857
0.856
0.909
0.817
0.854
0.812
0.604
0.854
0.856
36
0.880
Enterprise value¥B
0.285
0.276
0.311
0.327
0.301
0.320
0.308
0.305
0.313
0.348
1.179
2.96%
2.35%
25
0.933
LT debt¥B
0.175
0.186
0.201
0.193
0.180
0.155
0.166
0.181
0.156
0.150
1.119
(3.53%)
(0.69%)
65
Revenue
¥1.401B
1.19%
1.00×
Cost of revenue
¥980.9M
1.19%
1.00×
Operating expenses
¥287.1M
1.49%
1.03×
Goodwill & intangibles
15.42%
Property and equipment
15.41%
Spread over hurdle
(1.86%)