0.616
Revenue¥B
4.632
4.719
4.781
4.835
4.836
4.897
5.025
5.127
5.218
5.325
0.675
1.95%
1.62%
73
23.29
Revenue growth%
29.43
26.97
25.86
24.15
22.42
23.18
25.00
24.93
22.25
22.14
25.66
23.18
24.54
32
9.28
Gross margin%
14.87
16.27
16.18
14.32
14.94
14.56
17.20
14.85
12.56
11.95
27.70
14.56
14.86
83
22.89
Operating margin%
0.40
2.96
2.69
3.21
2.63
0.46
2.70
5.54
3.63
5.64
9.54
3.63
2.83
94
6.77
Net margin%
0.40
0.40
3.34
6.07
6.88
7.57
7.14
9.56
8.23
6.00
29.18
7.57
6.47
10
17.87
P/E ratio (avg)x
25.27
23.14
22.43
20.07
17.76
18.63
18.23
15.71
13.67
11.88
22.00
15.71
18.43
76
20.61
EV/EBITx
14.34
13.12
12.32
13.94
15.31
14.38
14.93
15.73
17.42
19.43
35.85
15.73
14.66
57
28.68
FCF yield (avg)%
6.10
5.78
5.47
5.07
3.52
2.72
0.40
0.40
3.16
6.02
9.00
2.72
4.30
18
28.14
FCF margin%
27.24
28.74
29.85
27.57
29.29
30.12
31.09
31.10
31.16
32.70
13.31
31.10
29.98
69
0.940
FCF / Net incomex
0.185
0.190
0.180
0.182
0.202
0.220
0.246
0.227
0.215
0.193
1.147
0.220
0.197
74
20.91
ROIC%
21.95
20.58
23.29
20.70
20.20
22.06
19.53
17.81
19.43
21.58
8.29
19.53
20.64
75
20.36
Return on equity%
5.25
2.77
4.47
5.74
5.53
4.65
4.36
2.82
2.85
1.15
19.01
2.85
4.41
33
21.39
Return on assets%
15.14
15.48
16.83
19.76
20.66
20.61
19.80
20.10
20.38
22.41
15.53
20.38
19.95
74
159.85
EPS¥
119.92
118.20
126.88
132.97
128.30
121.78
120.48
132.33
135.20
150.34
177.08
3.22%
3.36%
—
5.49
EPS growth%
21.35
20.63
21.20
23.12
24.03
21.35
18.77
21.43
22.17
23.47
3.91
21.43
21.39
15
38.10
Bookvalue per sh¥
127.07
127.55
115.31
127.81
133.98
123.55
119.89
117.15
106.97
120.60
226.00
(2.08%)
0.70%
—
168.96
FCF per share¥
73.36
74.05
77.61
93.78
101.11
122.28
132.08
152.29
153.19
157.84
92.46
9.32%
8.99%
—
163.10
Dividend per sh¥
103.30
106.43
96.52
84.76
89.75
80.19
73.51
79.19
74.28
77.53
230.66
(2.89%)
(2.45%)
—
9.44
Div yield (avg)%
17.19
15.74
16.88
19.76
18.38
17.43
16.33
19.31
21.41
19.44
16.57
19.31
17.91
82
3.96
Payout ratio%
7.21
8.62
10.32
9.47
9.68
12.38
13.14
13.16
14.92
12.74
27.37
13.14
11.35
77
10.05
Shares (diluted)M
11.84
11.36
11.57
11.90
13.17
12.64
12.23
11.67
12.49
11.67
9.585
(2.40%)
0.59%
82
20.50
Buyback yield%
15.18
14.59
14.33
12.16
14.21
14.68
15.23
17.67
20.22
18.98
12.88
17.67
14.93
10
0.131
D/E ratiox
0.374
0.407
0.402
0.367
0.356
0.305
0.308
0.263
0.242
0.216
0.551
0.263
0.332
94
4.590
Enterprise value¥B
4.329
4.512
5.178
5.630
5.517
5.160
5.527
5.202
5.281
5.949
3.031
1.52%
2.64%
91
4.139
LT debt¥B
3.772
4.239
5.050
5.989
6.401
6.498
6.573
7.195
8.346
8.924
0.769
6.87%
10.84%
24
Revenue
¥5.325B
1.62%
1.00×
Cost of revenue
¥3.377B
1.55%
0.99×
Operating expenses
¥588.2M
1.19%
0.96×
Goodwill & intangibles
18.12%
Property and equipment
17.23%
Spread over hurdle
11.27%