24.08
Revenue¥B
10.85
11.96
13.14
14.15
15.55
16.52
17.98
19.38
20.64
22.43
25.82
7.60%
8.27%
70
11.76
Revenue growth%
1.31
0.40
0.40
3.13
0.88
1.99
2.33
1.43
0.41
1.01
7.79
1.43
1.16
37
19.14
Gross margin%
16.85
14.18
16.71
18.27
20.13
19.20
20.53
19.96
19.06
18.85
15.74
19.20
18.95
77
20.81
Operating margin%
1.76
2.43
3.04
4.02
2.68
3.34
4.29
6.17
8.94
8.14
27.16
6.17
3.68
69
23.28
Net margin%
8.84
9.61
10.61
13.28
13.67
13.55
16.50
17.14
15.92
13.74
14.43
15.92
13.61
67
18.35
P/E ratio (avg)x
29.46
32.27
37.48
42.94
42.19
41.61
48.52
47.62
50.00
57.32
36.18
48.52
42.57
74
14.65
EV/EBITx
23.26
25.79
28.92
28.62
32.19
35.31
35.20
38.90
41.26
40.71
11.22
38.90
33.69
18
11.51
FCF yield (avg)%
15.39
17.83
18.48
15.60
15.94
18.19
15.41
16.54
17.83
16.07
10.09
16.54
16.31
8
3.36
FCF margin%
4.14
3.85
2.27
2.88
4.17
3.78
3.43
4.97
6.49
9.28
15.38
4.97
4.00
41
1.233
FCF / Net incomex
0.565
0.564
0.569
0.501
0.494
0.456
0.463
0.413
0.445
0.375
1.483
0.445
0.478
15
5.63
ROIC%
24.60
26.96
28.79
26.76
25.28
26.48
25.51
27.66
27.03
29.01
24.68
27.03
26.86
11
8.90
Return on equity%
10.30
8.04
8.41
6.83
7.08
8.14
10.10
10.81
8.58
9.71
11.85
9.71
8.50
82
25.03
Return on assets%
14.08
16.42
13.51
16.36
16.66
14.59
12.11
11.82
9.59
10.69
9.86
11.82
13.79
60
158.67
EPS¥
122.64
112.74
110.79
102.63
98.70
92.98
83.96
92.15
86.17
77.20
161.98
(4.80%)
(4.71%)
—
21.69
EPS growth%
20.00
20.88
18.48
16.14
15.04
13.30
14.35
12.59
12.11
14.36
24.47
13.30
14.70
24
220.93
Bookvalue per sh¥
49.19
45.27
42.65
36.58
35.60
31.62
31.08
28.12
28.21
27.28
215.88
(5.19%)
(5.13%)
—
163.62
FCF per share¥
150.43
154.70
142.98
161.03
148.00
148.41
142.03
134.49
152.52
144.55
236.62
(0.47%)
0.27%
—
242.84
Dividend per sh¥
104.08
114.51
102.21
102.99
99.33
102.13
100.39
107.32
105.90
101.16
64.86
0.37%
(0.72%)
—
24.94
Div yield (avg)%
8.90
11.00
13.47
13.73
15.12
17.99
17.19
14.84
13.09
11.49
5.58
14.84
13.60
49
16.82
Payout ratio%
8.07
5.25
6.19
6.60
8.37
11.20
8.61
11.40
11.33
11.00
5.48
11.20
8.49
23
46.88
Shares (diluted)M
42.70
46.45
43.83
45.37
45.33
45.83
51.38
48.38
49.61
53.06
47.32
3.20%
1.29%
13
13.78
Buyback yield%
33.16
35.20
36.66
33.74
35.39
35.22
34.85
32.01
32.16
30.85
25.22
32.16
34.30
74
1.634
D/E ratiox
0.396
0.362
0.404
0.414
0.412
0.431
0.422
0.423
0.423
0.418
1.425
0.423
0.416
45
3.550
Enterprise value¥B
3.133
3.165
3.477
3.761
3.930
4.727
4.971
4.888
4.741
5.194
24.16
5.73%
4.83%
44
17.81
LT debt¥B
30.39
31.62
35.04
40.17
46.25
47.02
51.59
53.77
55.14
58.00
18.02
4.63%
7.38%
11
Revenue
¥22.43B
8.27%
1.00×
Cost of revenue
¥13.69B
8.43%
1.01×
Operating expenses
¥2.203B
7.41%
0.92×
Property and equipment
17.30%
Goodwill & intangibles
16.83%
Spread over hurdle
58.07%