16.75
Revenue¥B
19.01
19.78
20.56
20.90
21.04
20.96
20.93
21.67
21.97
22.60
18.46
1.44%
2.02%
62
6.46
Revenue growth%
22.29
23.89
22.26
23.64
26.59
24.65
22.82
23.21
20.77
18.16
3.67
22.82
23.02
84
26.90
Gross margin%
4.45
3.58
1.87
2.35
4.57
2.89
5.66
8.33
9.33
7.09
12.68
7.09
4.51
43
23.60
Operating margin%
12.36
10.78
11.15
10.98
11.22
9.14
11.49
8.93
10.25
10.49
10.37
10.25
10.88
81
15.11
Net margin%
15.75
15.13
16.29
17.22
15.90
13.94
11.03
8.25
7.39
8.72
9.31
8.72
14.54
68
34.02
P/E ratio (avg)x
16.06
16.87
16.25
15.80
16.25
17.14
16.73
16.41
16.02
16.15
30.40
16.41
16.25
30
37.68
EV/EBITx
40.61
41.25
38.63
42.72
46.53
50.94
52.41
49.75
51.75
47.92
32.17
50.94
47.22
84
23.77
FCF yield (avg)%
14.88
14.43
17.18
15.77
15.76
14.97
16.37
14.80
15.67
15.05
21.03
15.05
15.36
59
25.54
FCF margin%
22.79
22.66
23.88
25.88
26.22
25.84
28.44
31.19
33.64
31.74
25.15
31.19
26.05
42
0.299
FCF / Net incomex
0.374
0.396
0.365
0.318
0.323
0.306
0.300
0.333
0.316
0.307
0.764
0.307
0.320
79
18.82
ROIC%
26.01
26.21
24.80
24.51
26.28
24.53
26.49
29.07
29.46
31.04
21.48
29.07
26.24
59
8.13
Return on equity%
12.75
11.72
9.13
10.68
12.34
15.21
13.77
15.75
15.42
13.19
13.37
15.21
12.97
71
12.30
Return on assets%
20.74
22.89
21.06
19.30
19.96
21.96
22.03
23.60
26.23
29.09
11.36
23.60
22.00
78
236.41
EPS¥
327.69
359.28
363.17
335.57
311.01
339.75
298.88
264.35
237.56
247.44
252.18
(4.47%)
(3.63%)
—
26.22
EPS growth%
32.13
32.53
34.54
34.00
32.48
33.81
36.70
35.10
35.16
37.96
12.61
35.16
34.27
7
260.76
Bookvalue per sh¥
137.66
145.01
140.29
132.08
144.48
165.12
154.61
172.41
188.21
217.00
407.16
8.48%
4.46%
—
421.04
FCF per share¥
310.45
294.70
296.36
296.00
300.82
290.47
302.41
314.85
322.91
316.40
415.37
1.02%
0.58%
—
402.50
Dividend per sh¥
204.09
197.30
188.97
195.86
207.02
186.31
191.42
200.44
192.33
194.90
222.59
(1.20%)
(1.32%)
—
24.98
Div yield (avg)%
16.37
17.42
19.50
22.24
23.45
24.42
23.37
21.97
20.34
18.93
11.29
21.97
21.15
60
13.06
Payout ratio%
31.62
34.51
34.74
36.70
37.69
36.38
36.41
34.28
36.10
34.44
10.72
36.10
35.42
59
36.18
Shares (diluted)M
25.45
23.05
21.53
20.08
18.13
19.40
17.68
19.45
17.56
17.08
36.58
(1.19%)
(4.36%)
63
16.39
Buyback yield%
17.46
17.62
17.61
15.05
12.13
9.90
11.25
10.85
9.01
6.67
13.46
9.90
11.69
40
1.163
D/E ratiox
0.773
0.843
0.853
0.869
0.849
0.831
0.929
0.843
0.869
0.806
0.509
0.843
0.846
12
2.789
Enterprise value¥B
23.88
25.47
24.33
26.09
24.80
22.73
26.03
29.77
27.90
28.28
24.54
2.67%
1.86%
63
4.503
LT debt¥B
7.676
7.150
7.080
6.705
7.236
8.317
9.252
9.866
10.69
12.03
3.793
10.70%
5.66%
74
Revenue
¥22.60B
2.02%
1.00×
Cost of revenue
¥15.82B
2.02%
1.00×
Operating expenses
¥3.729B
1.85%
0.98×
Property and equipment
15.93%
Spread over hurdle
(3.59%)