21.27
Revenue¥B
26.51
27.71
29.15
29.85
31.50
32.92
34.99
36.32
38.24
40.86
23.66
5.34%
5.15%
23
25.90
Revenue growth%
21.36
23.28
22.57
19.62
17.63
20.38
22.60
23.54
22.85
23.56
5.77
22.85
22.59
50
11.36
Gross margin%
16.54
13.83
11.27
13.21
16.11
18.78
17.15
17.22
15.87
15.66
14.34
17.15
15.99
67
27.90
Operating margin%
18.08
20.99
21.91
24.27
26.43
24.27
23.07
22.77
24.23
22.51
9.94
23.07
22.92
73
5.04
Net margin%
32.70
31.32
33.45
34.34
31.59
30.09
28.39
30.11
29.75
29.34
10.58
29.75
30.72
58
17.54
P/E ratio (avg)x
26.99
29.06
30.06
30.82
35.71
41.21
47.33
55.03
59.10
67.09
16.17
55.03
38.46
33
12.71
EV/EBITx
16.58
15.90
17.13
18.09
16.72
16.33
14.98
15.88
13.82
14.52
16.33
14.98
16.12
10
13.06
FCF yield (avg)%
8.28
9.81
6.85
7.75
5.33
6.56
7.93
10.22
7.39
8.35
5.25
7.93
7.84
68
18.96
FCF margin%
26.75
27.40
25.23
24.34
21.74
22.51
19.57
16.82
16.38
17.67
6.53
17.67
22.13
5
0.438
FCF / Net incomex
0.631
0.600
0.576
0.520
0.532
0.479
0.535
0.518
0.546
0.534
0.282
0.534
0.535
9
20.92
ROIC%
22.22
21.98
22.08
21.68
19.33
17.97
20.95
18.31
18.26
16.79
24.94
18.26
20.14
60
12.56
Return on equity%
26.30
24.00
25.85
22.99
21.13
19.79
17.59
20.03
21.49
20.16
19.33
20.03
21.31
86
27.34
Return on assets%
0.40
1.21
3.21
5.01
3.83
2.18
2.39
4.01
2.28
0.40
20.22
2.28
2.34
66
34.61
EPS¥
38.31
40.00
41.00
40.07
45.58
41.39
45.49
50.41
47.99
48.44
38.05
1.22%
3.76%
—
25.25
EPS growth%
18.07
20.22
17.81
17.63
17.47
16.30
14.01
11.29
11.21
9.64
11.67
11.29
16.89
47
104.36
Bookvalue per sh¥
97.98
103.71
99.09
99.25
89.49
83.05
83.34
85.03
84.58
94.63
148.46
1.12%
0.10%
—
139.46
FCF per share¥
81.60
91.84
94.78
91.44
102.97
114.68
130.22
130.67
129.17
122.78
124.31
3.58%
5.72%
—
50.91
Dividend per sh¥
141.66
161.32
146.99
152.40
157.61
147.04
136.36
140.89
151.24
150.23
62.24
(0.96%)
(0.18%)
—
23.11
Div yield (avg)%
22.03
20.25
18.94
17.69
20.28
22.65
24.48
26.22
24.52
24.42
10.69
24.48
22.34
14
11.35
Payout ratio%
17.87
17.93
17.17
18.71
17.74
20.13
20.19
17.93
18.69
21.45
14.02
20.13
18.31
9
177.9
Shares (diluted)M
173.7
151.7
148.4
129.2
122.5
111.9
100.9
94.48
81.16
74.92
178.6
(9.36%)
(8.00%)
55
11.01
Buyback yield%
20.25
22.42
21.67
18.82
19.08
21.87
19.81
21.69
21.41
21.44
7.27
21.44
21.43
75
1.265
D/E ratiox
0.920
0.895
0.884
0.882
0.966
0.918
1.033
1.005
1.128
1.053
0.360
1.033
0.943
14
10.41
Enterprise value¥B
22.69
27.01
27.31
26.38
28.30
27.68
31.82
32.47
34.69
37.95
28.33
6.05%
5.80%
62
38.50
LT debt¥B
8.631
8.489
10.13
11.89
14.26
16.06
17.73
18.22
21.79
22.03
20.79
9.09%
11.27%
61
Revenue
¥40.86B
5.15%
1.00×
Cost of revenue
¥26.28B
5.33%
1.02×
Operating expenses
¥8.298B
5.55%
1.04×
Property and equipment
19.55%
Spread over hurdle
15.48%