10.33
Revenue¥B
10.65
10.58
10.64
10.91
11.05
11.13
11.42
11.57
11.91
12.38
10.63
2.29%
1.59%
35
19.53
Revenue growth%
0.40
0.40
2.14
3.51
4.55
4.40
5.91
4.93
5.55
4.42
23.98
4.93
4.41
20
17.65
Gross margin%
7.26
9.21
10.72
10.16
9.42
7.00
4.10
6.12
7.95
10.03
26.61
7.00
8.58
46
13.65
Operating margin%
0.40
2.74
0.49
0.40
0.40
0.40
0.40
3.27
4.53
5.12
5.58
3.27
0.44
82
21.15
Net margin%
14.11
16.50
15.12
13.88
15.82
14.76
16.08
17.46
17.41
16.95
20.21
16.95
15.95
23
22.29
P/E ratio (avg)x
37.49
37.48
36.26
37.37
39.33
36.57
34.84
37.69
37.41
40.08
29.40
37.41
37.44
29
19.06
EV/EBITx
26.55
26.86
25.77
25.60
26.79
25.27
24.28
22.99
20.33
20.75
34.87
22.99
25.43
50
8.55
FCF yield (avg)%
24.52
27.11
28.51
29.88
30.53
28.32
27.01
27.65
27.95
26.77
26.22
27.65
27.80
7
2.96
FCF margin%
2.54
0.40
2.23
1.29
2.57
1.19
2.93
4.11
2.29
2.38
12.40
2.38
2.33
44
0.741
FCF / Net incomex
1.294
1.532
1.544
1.604
1.791
2.048
1.937
2.267
2.533
2.484
0.755
2.267
1.864
57
19.88
ROIC%
26.16
26.22
23.93
23.08
22.81
24.13
21.41
18.47
20.08
22.21
27.11
21.41
22.94
78
9.23
Return on equity%
27.83
27.67
30.38
30.90
32.32
33.50
33.42
33.27
35.31
33.96
15.13
33.50
32.80
48
24.03
Return on assets%
16.68
17.32
19.06
16.46
18.53
18.19
18.56
18.45
18.33
15.66
27.91
18.33
18.26
43
96.14
EPS¥
100.18
90.51
90.11
84.14
80.05
85.67
83.70
81.74
80.60
80.15
106.73
0.02%
(3.18%)
—
11.82
EPS growth%
8.50
8.70
11.14
9.45
11.63
8.90
6.35
7.28
7.72
4.95
6.44
7.28
8.60
80
122.71
Bookvalue per sh¥
79.79
86.78
88.00
80.60
74.66
81.76
83.99
85.17
89.87
87.57
100.34
3.24%
1.21%
—
201.38
FCF per share¥
212.04
205.64
201.80
218.86
196.07
195.43
176.26
168.35
182.50
157.64
230.02
(4.27%)
(3.89%)
—
176.01
Dividend per sh¥
123.25
113.55
100.06
85.83
87.66
84.23
71.90
65.51
66.08
71.87
80.33
(3.89%)
(5.23%)
—
8.76
Div yield (avg)%
14.18
16.79
16.04
15.74
17.99
15.51
15.63
14.71
17.46
14.57
22.62
15.51
15.68
44
14.04
Payout ratio%
13.73
11.74
9.75
8.50
7.23
9.65
9.43
8.65
8.68
7.91
23.90
8.68
9.06
7
14.98
Shares (diluted)M
15.91
17.28
18.84
21.61
21.10
20.33
19.05
20.13
21.01
22.12
14.72
0.95%
2.58%
34
28.08
Buyback yield%
20.88
19.08
22.02
21.27
21.99
21.50
20.68
18.94
20.98
22.70
20.79
20.98
21.13
12
1.530
D/E ratiox
1.550
1.807
1.935
2.234
2.096
2.068
2.014
1.994
2.175
2.399
1.138
2.068
2.041
66
4.993
Enterprise value¥B
13.92
15.96
17.18
20.64
21.02
21.43
24.61
28.11
28.27
30.01
9.408
7.38%
8.48%
79
14.32
LT debt¥B
17.37
16.80
17.07
20.21
20.40
24.02
27.60
32.49
38.50
42.71
14.77
15.93%
10.34%
86
Revenue
¥12.38B
1.59%
1.00×
Cost of revenue
¥7.693B
1.56%
1.00×
Operating expenses
¥1.853B
1.46%
0.99×
Property and equipment
16.73%