68.17
Revenue¥B
51.55
52.06
52.91
53.07
54.51
56.06
56.09
55.70
55.94
56.47
75.45
0.71%
0.95%
94
19.73
Revenue growth%
7.16
8.01
7.36
4.97
4.65
3.77
1.80
0.40
2.08
1.65
14.78
1.80
4.21
36
11.69
Gross margin%
13.77
13.38
13.71
12.57
15.04
16.05
15.69
16.79
19.23
19.77
6.34
16.79
15.37
87
10.81
Operating margin%
19.97
20.14
18.58
19.05
19.46
22.03
21.93
20.50
19.53
19.29
14.34
20.50
19.75
75
10.90
Net margin%
5.07
6.19
3.74
4.03
6.10
3.26
4.19
1.54
2.84
4.50
18.72
3.26
4.11
62
34.48
P/E ratio (avg)x
10.61
11.14
10.81
10.42
12.08
12.72
12.85
13.04
12.41
14.39
7.525
12.85
12.25
51
36.13
EV/EBITx
38.55
40.37
39.04
36.86
41.57
45.35
46.79
52.98
57.58
62.20
7.377
52.98
43.46
39
19.06
FCF yield (avg)%
7.68
6.17
3.99
6.64
8.67
7.04
7.93
8.47
9.97
11.43
7.80
8.47
7.81
7
7.21
FCF margin%
28.29
27.10
29.08
28.05
26.10
26.08
23.36
21.68
23.03
23.99
5.95
23.36
26.09
41
1.208
FCF / Net incomex
0.483
0.498
0.508
0.511
0.551
0.563
0.568
0.579
0.662
0.754
1.586
0.579
0.557
46
7.81
ROIC%
13.40
11.15
12.86
14.96
14.42
12.35
12.13
11.14
11.67
11.24
14.14
11.67
12.24
32
13.32
Return on equity%
24.93
23.72
25.21
22.38
23.70
22.47
23.17
23.29
21.09
23.39
6.00
23.17
23.34
81
21.16
Return on assets%
23.79
26.12
27.96
30.39
29.81
29.72
28.49
29.28
31.92
29.11
3.48
29.28
29.19
67
286.87
EPS¥
553.34
502.96
528.81
489.69
517.54
519.42
545.40
512.07
505.18
546.20
297.95
1.08%
(1.37%)
—
18.31
EPS growth%
2.43
5.01
6.09
4.28
7.12
7.88
9.35
8.59
7.71
9.76
17.94
8.59
7.41
60
476.93
Bookvalue per sh¥
275.46
310.66
365.10
347.08
353.48
346.07
333.96
388.16
413.58
449.91
573.39
4.94%
6.06%
—
353.48
FCF per share¥
1,189
1,424
1,681
2,019
2,407
2,457
2,623
2,743
3,092
3,711
164.26
9.04%
13.13%
—
136.09
Dividend per sh¥
554.83
510.17
480.31
428.76
402.90
390.49
359.54
398.46
352.62
344.87
661.68
(3.06%)
(5.92%)
—
13.65
Div yield (avg)%
8.35
8.61
5.97
7.05
5.90
6.49
7.45
7.75
8.10
10.76
14.17
7.75
7.60
45
21.22
Payout ratio%
24.73
26.90
24.30
22.62
24.04
23.46
21.28
21.38
20.40
22.10
2.80
21.38
23.04
16
45.09
Shares (diluted)M
41.69
43.83
41.62
38.27
41.28
43.79
45.38
46.06
42.96
39.19
45.68
(1.04%)
0.31%
54
16.18
Buyback yield%
24.28
24.79
21.93
20.63
23.58
21.78
24.27
27.20
27.58
28.87
11.51
27.20
24.27
57
0.599
D/E ratiox
1.385
1.332
1.307
1.283
1.231
1.356
1.284
1.315
1.209
1.086
1.576
1.284
1.296
16
36.19
Enterprise value¥B
4.732
4.928
5.444
5.649
5.409
5.732
5.393
5.412
5.049
5.286
31.71
(0.46%)
1.76%
75
13.26
LT debt¥B
26.24
26.82
25.74
27.60
31.80
36.68
43.59
50.34
48.88
57.72
46.66
12.66%
9.11%
26
Revenue
¥56.47B
0.95%
1.00×
Cost of revenue
¥39.45B
1.04%
1.01×
Operating expenses
¥10.84B
0.58%
0.96×
Property and equipment
17.06%
Spread over hurdle
(2.23%)