0.897
Revenue¥B
0.774
0.795
0.805
0.844
0.866
0.881
0.898
0.921
0.958
1.004
0.948
3.00%
2.95%
80
28.93
Revenue growth%
19.12
19.25
22.06
23.33
25.38
23.31
24.49
24.17
24.23
27.06
6.18
24.23
23.75
68
12.58
Gross margin%
16.92
18.45
20.40
17.48
15.07
12.55
15.43
17.63
16.32
16.89
29.08
16.32
16.90
74
22.39
Operating margin%
11.76
14.50
16.65
17.42
16.11
13.43
12.15
14.60
14.26
15.11
8.59
14.26
14.55
57
2.66
Net margin%
11.79
10.36
9.18
7.45
7.81
7.72
10.22
11.67
9.14
9.11
5.97
9.14
9.16
68
20.53
P/E ratio (avg)x
26.14
26.80
25.14
23.31
24.08
21.72
23.17
22.15
21.81
20.74
21.10
21.81
23.24
8
34.95
EV/EBITx
39.20
39.27
43.01
42.95
49.79
52.04
53.14
62.07
61.68
61.35
19.32
61.35
50.92
76
13.05
FCF yield (avg)%
26.42
26.52
29.18
31.49
30.03
29.58
29.68
27.40
24.41
26.81
15.39
27.40
28.29
53
2.72
FCF margin%
8.43
5.78
7.15
4.99
6.40
5.38
4.40
4.22
3.32
0.88
6.53
4.22
5.18
45
1.681
FCF / Net incomex
0.467
0.502
0.572
0.547
0.644
0.651
0.674
0.711
0.687
0.743
0.246
0.687
0.648
13
14.93
ROIC%
22.81
24.15
25.92
25.22
27.91
26.19
29.08
27.35
30.15
29.74
18.38
29.08
26.77
21
14.65
Return on equity%
22.12
24.42
26.16
27.20
28.25
29.51
28.88
25.99
27.02
29.29
28.44
28.88
27.11
24
7.47
Return on assets%
5.43
3.07
5.88
5.83
4.32
3.09
0.83
0.40
1.40
4.15
5.03
1.40
3.62
80
58.37
EPS¥
53.84
47.36
48.88
45.22
39.36
39.63
37.07
32.99
34.06
36.61
64.08
(1.44%)
(3.54%)
—
15.44
EPS growth%
8.08
10.69
8.67
11.63
11.20
11.98
10.69
11.62
13.52
15.74
25.39
11.98
11.41
27
75.39
Bookvalue per sh¥
157.87
156.82
148.28
161.82
187.58
194.61
190.53
185.66
176.33
201.86
97.47
1.48%
2.63%
—
32.04
FCF per share¥
47.70
43.34
46.26
41.07
44.32
43.57
42.44
40.10
39.88
39.39
115.57
(2.33%)
(1.22%)
—
82.37
Dividend per sh¥
90.15
82.96
76.49
74.96
69.59
72.12
73.87
68.72
70.35
65.14
87.13
(1.31%)
(4.47%)
—
28.00
Div yield (avg)%
15.17
12.20
10.64
10.41
9.96
11.27
11.04
10.07
10.41
9.83
26.79
10.41
10.53
67
8.83
Payout ratio%
20.37
20.52
22.86
20.78
20.70
23.11
25.34
25.91
23.11
25.20
20.52
25.20
22.99
11
5.183
Shares (diluted)M
4.777
5.362
5.550
5.717
5.229
5.010
4.826
4.489
4.609
4.623
5.324
(2.43%)
0.24%
75
13.82
Buyback yield%
15.82
13.42
11.62
10.05
8.54
8.70
6.05
8.41
9.22
8.26
18.29
8.41
8.96
6
1.012
D/E ratiox
2.442
2.390
2.646
3.156
3.151
3.186
3.573
3.649
3.603
3.848
0.395
3.603
3.171
90
402.3
Enterprise value¥M
199.1
205.9
223.2
214.9
217.1
222.7
220.1
238.4
237.5
252.3
332.4
3.05%
2.46%
57
1.162
LT debt¥B
0.790
0.917
1.019
1.096
1.302
1.276
1.235
1.334
1.533
1.797
1.358
6.66%
10.28%
56
Revenue
¥1.004B
2.95%
1.00×
Cost of revenue
¥702.8M
3.21%
1.03×
Operating expenses
¥157.4M
2.15%
0.93×
Property and equipment
17.11%
Goodwill & intangibles
16.56%
Spread over hurdle
25.27%