10.29
Revenue¥B
29.14
30.03
30.65
31.96
32.45
33.90
34.80
35.54
35.73
35.62
10.81
1.88%
2.31%
37
5.57
Revenue growth%
11.89
11.33
8.36
8.14
7.20
7.07
8.59
10.37
12.86
13.39
26.66
10.37
9.48
39
20.69
Gross margin%
1.69
2.52
0.40
0.41
0.80
2.13
4.82
7.17
9.57
9.34
19.13
7.17
2.33
27
10.70
Operating margin%
7.86
5.71
7.31
8.93
7.55
9.43
12.32
11.73
9.18
9.35
6.98
9.43
9.05
69
16.67
Net margin%
3.45
3.76
0.83
0.40
0.40
1.30
0.40
0.40
1.72
0.40
21.07
0.40
0.61
46
28.67
P/E ratio (avg)x
43.40
41.84
40.31
42.58
40.72
44.45
51.18
54.45
54.36
54.39
36.02
54.36
43.93
11
7.559
EV/EBITx
13.91
12.43
13.89
13.06
14.02
12.83
12.04
13.13
14.38
13.50
17.78
13.13
13.32
7
9.48
FCF yield (avg)%
0.40
0.57
0.40
1.00
0.40
0.40
0.40
0.40
1.34
1.29
27.17
0.40
0.40
54
20.15
FCF margin%
18.28
15.75
16.02
14.39
14.54
14.90
17.24
17.29
16.83
15.30
12.05
16.83
15.89
48
0.675
FCF / Net incomex
0.436
0.470
0.440
0.419
0.471
0.501
0.544
0.504
0.527
0.502
1.421
0.504
0.486
65
2.01
ROIC%
22.24
19.82
16.84
18.53
16.10
16.99
14.32
11.46
12.92
11.80
19.70
12.92
16.47
21
26.44
Return on equity%
12.92
9.99
12.37
10.41
9.16
11.35
8.74
9.38
8.21
10.11
26.32
9.38
10.05
67
8.95
Return on assets%
14.76
13.09
12.23
14.03
16.79
14.96
16.10
14.73
11.74
11.73
23.77
14.73
14.38
20
141.82
EPS¥
208.05
233.67
238.18
242.53
278.46
318.33
302.04
328.99
376.90
419.40
146.20
8.54%
7.66%
—
21.17
EPS growth%
17.31
20.30
20.13
17.60
15.65
16.27
15.94
18.55
15.71
15.94
12.73
15.94
16.79
80
197.40
Bookvalue per sh¥
215.45
229.15
273.43
326.64
350.04
361.94
412.24
419.65
484.40
490.80
212.18
6.99%
8.61%
—
196.92
FCF per share¥
353.47
392.61
408.85
414.79
414.33
489.03
573.66
635.05
629.30
613.93
216.37
8.18%
5.43%
—
92.05
Dividend per sh¥
319.94
343.35
379.71
375.00
428.70
472.71
519.69
562.48
536.53
631.83
128.66
8.07%
7.58%
—
13.23
Div yield (avg)%
21.97
20.87
19.16
19.67
21.33
19.12
18.03
19.72
19.20
17.76
13.62
19.12
19.44
53
2.77
Payout ratio%
4.04
5.58
3.34
0.48
0.40
1.94
4.61
6.29
4.39
6.28
5.56
4.61
4.21
63
101.2
Shares (diluted)M
81.84
79.62
88.86
82.10
73.30
77.50
83.82
81.99
76.19
76.84
98.41
0.95%
(0.97%)
45
29.39
Buyback yield%
31.79
31.30
29.15
32.06
33.71
32.19
31.49
29.76
30.93
33.35
22.42
31.49
31.64
59
1.796
D/E ratiox
0.311
0.332
0.324
0.385
0.415
0.434
0.479
0.519
0.620
0.618
0.455
0.519
0.425
36
29.55
Enterprise value¥B
1.972
2.024
2.018
2.002
2.079
2.241
2.096
2.192
1.900
1.806
35.65
(2.77%)
(2.25%)
22
31.02
LT debt¥B
21.30
23.21
21.60
23.08
24.16
26.16
29.92
32.31
31.39
30.66
22.94
4.88%
4.70%
59
Revenue
¥35.62B
2.31%
1.00×
Cost of revenue
¥19.91B
2.55%
1.02×
Operating expenses
¥8.412B
2.13%
0.98×
Property and equipment
16.99%
Spread over hurdle
55.03%