4.526
Revenue¥B
4.134
4.125
4.239
4.235
4.276
4.298
4.283
4.251
4.216
4.267
4.716
(0.04%)
0.44%
58
28.64
Revenue growth%
10.86
12.23
10.69
10.35
11.59
10.08
7.18
4.95
6.26
5.86
26.84
6.26
10.22
63
12.37
Gross margin%
26.61
24.74
27.37
27.01
29.27
30.68
28.96
27.64
26.64
24.61
13.35
27.64
27.19
60
19.99
Operating margin%
4.24
2.23
1.15
0.40
0.40
2.61
1.74
0.55
2.42
0.63
6.29
1.74
1.45
27
11.66
Net margin%
29.85
28.47
27.17
27.14
26.46
27.61
26.67
26.04
23.50
24.44
24.69
26.04
26.91
44
21.60
P/E ratio (avg)x
30.61
31.47
33.00
30.77
28.31
27.41
27.34
25.31
26.98
24.49
37.37
26.98
27.86
63
30.46
EV/EBITx
13.55
12.87
11.78
12.92
14.71
14.02
14.54
15.30
16.34
17.04
23.73
15.30
14.28
71
18.34
FCF yield (avg)%
18.47
20.92
19.13
16.74
15.60
12.61
13.13
15.88
15.99
17.27
8.63
15.88
16.37
79
6.76
FCF margin%
28.33
29.73
31.07
29.66
28.34
30.71
28.34
29.94
32.40
33.20
14.52
30.71
29.83
30
1.039
FCF / Net incomex
1.987
1.928
1.965
1.995
2.135
2.361
2.464
2.739
2.993
2.867
0.730
2.739
2.248
50
25.28
ROIC%
21.81
21.07
19.65
20.27
18.39
18.25
20.93
18.53
20.19
17.50
21.02
18.53
19.92
82
28.61
Return on equity%
9.89
12.03
14.31
13.23
12.63
10.84
10.94
13.15
11.08
12.94
18.75
11.08
12.33
40
20.88
Return on assets%
8.52
11.09
13.41
12.33
10.60
13.14
10.99
13.27
14.53
13.84
25.60
13.27
12.74
56
122.69
EPS¥
65.51
66.98
65.43
68.04
68.38
75.72
79.77
85.15
96.02
102.48
125.48
8.43%
4.81%
—
20.62
EPS growth%
34.65
31.98
32.17
31.41
31.10
28.53
31.42
30.23
29.19
30.66
27.33
30.23
31.25
57
55.95
Bookvalue per sh¥
35.42
36.30
33.83
33.79
29.73
27.92
27.23
26.82
28.77
25.95
110.68
(2.69%)
(3.75%)
—
41.18
FCF per share¥
67.91
71.89
76.04
72.94
79.88
93.38
96.48
101.38
114.66
126.11
51.20
9.56%
7.09%
—
129.83
Dividend per sh¥
47.13
43.15
45.63
40.71
38.30
37.88
35.28
38.37
41.89
44.27
84.42
2.94%
(0.17%)
—
4.01
Div yield (avg)%
16.65
16.12
13.30
14.65
11.82
13.95
13.98
13.59
13.25
15.13
4.31
13.95
13.96
32
15.70
Payout ratio%
13.19
15.77
13.97
16.18
18.57
18.88
20.35
20.39
17.82
18.94
20.58
18.94
18.19
58
40.85
Shares (diluted)M
53.11
55.66
59.82
67.05
74.72
88.78
100.0
97.39
100.3
99.65
41.14
5.93%
7.79%
56
24.31
Buyback yield%
6.40
6.69
9.06
8.14
9.08
10.66
12.16
12.06
10.40
12.01
6.98
12.01
9.74
73
0.420
D/E ratiox
1.342
1.353
1.529
1.564
1.721
1.693
1.729
1.798
2.108
2.508
1.577
1.798
1.707
50
4.941
Enterprise value¥B
3.542
3.609
4.237
4.643
5.264
5.316
5.452
5.259
6.095
6.284
1.535
3.61%
6.47%
17
3.525
LT debt¥B
3.236
3.464
3.730
4.109
4.026
4.096
3.873
3.488
3.788
3.422
3.122
(3.20%)
(0.51%)
72
Revenue
¥4.267B
0.44%
1.00×
Cost of revenue
¥1.977B
0.76%
1.03×
Operating expenses
¥840.5M
0.17%
0.97×
Property and equipment
20.40%
Spread over hurdle
13.03%