9.102
Revenue¥B
91.85
91.91
95.48
98.96
100.3
103.0
104.0
108.0
110.3
112.3
9.796
2.29%
2.22%
50
29.33
Revenue growth%
2.26
0.40
0.40
1.55
1.17
0.40
0.40
0.40
0.45
1.12
17.08
0.40
0.42
91
8.23
Gross margin%
4.25
4.02
6.31
9.24
6.25
6.36
4.98
6.34
5.33
4.46
14.05
5.33
5.79
25
8.83
Operating margin%
28.73
29.45
30.99
33.57
33.61
36.36
37.65
39.08
40.50
41.58
26.56
39.08
34.98
79
29.41
Net margin%
23.24
25.81
28.49
25.91
26.39
27.66
29.42
32.09
33.23
36.10
7.55
32.09
28.08
60
31.60
P/E ratio (avg)x
9.635
10.58
11.67
12.15
13.92
12.84
14.49
15.23
15.87
16.70
32.69
15.23
13.38
41
9.167
EV/EBITx
33.58
38.92
39.74
40.81
46.68
45.25
50.62
47.70
54.04
57.68
11.25
50.62
45.96
50
7.78
FCF yield (avg)%
3.73
5.67
7.17
7.35
8.04
5.20
2.91
4.11
4.65
4.56
3.45
4.56
4.92
90
11.06
FCF margin%
10.41
7.91
6.06
6.50
4.46
4.36
1.48
1.55
0.40
1.93
7.48
1.55
4.41
21
1.325
FCF / Net incomex
3.137
3.493
3.802
4.251
4.980
5.379
6.390
7.504
8.040
9.128
0.331
7.504
5.180
75
23.61
ROIC%
2.31
0.40
0.40
2.61
2.79
5.06
3.16
1.42
0.40
3.16
16.67
3.16
2.46
61
6.58
Return on equity%
31.26
30.96
29.35
30.57
28.51
31.12
32.34
32.65
32.39
35.19
17.52
32.39
31.19
78
5.41
Return on assets%
12.76
11.79
9.08
10.98
9.64
11.10
9.08
8.04
9.35
10.46
24.97
9.35
10.05
13
225.46
EPS¥
165.88
190.83
210.66
217.06
199.96
197.98
215.42
228.78
220.28
223.13
235.25
2.22%
2.57%
—
18.87
EPS growth%
6.70
5.87
7.47
9.70
11.17
10.98
13.87
14.59
14.27
14.05
25.40
14.05
11.08
34
218.18
Bookvalue per sh¥
248.18
234.11
206.15
227.03
199.54
200.63
182.33
180.95
193.83
193.81
239.12
(0.58%)
(2.81%)
—
87.57
FCF per share¥
184.83
191.69
188.92
173.61
158.97
175.21
185.55
201.19
202.00
212.12
129.49
5.94%
2.24%
—
168.42
Dividend per sh¥
42.85
42.46
43.49
38.13
34.83
34.52
30.59
28.90
27.62
24.88
72.85
(6.50%)
(6.01%)
—
17.30
Div yield (avg)%
14.35
17.19
16.39
18.40
15.93
14.45
16.87
18.73
19.85
16.86
19.72
16.87
16.87
10
18.50
Payout ratio%
20.82
23.71
24.76
27.41
26.67
26.24
25.51
26.77
27.48
28.25
21.59
26.77
26.46
43
219.2
Shares (diluted)M
209.4
192.0
204.3
178.5
152.9
143.7
141.5
130.7
137.7
123.0
223.8
(4.25%)
(5.25%)
46
13.39
Buyback yield%
15.94
16.83
17.56
19.72
21.64
21.98
19.16
16.35
13.73
11.95
19.99
16.35
17.20
45
1.579
D/E ratiox
1.804
1.674
1.452
1.401
1.363
1.339
1.342
1.166
1.120
1.178
1.091
1.178
1.352
35
43.70
Enterprise value¥B
41.77
40.82
44.87
43.83
47.37
55.49
59.94
64.39
71.66
75.48
4.248
9.77%
7.01%
87
59.66
LT debt¥B
23.47
25.63
27.26
29.97
33.37
33.58
40.20
44.25
43.16
45.19
31.82
6.25%
6.80%
72
Revenue
¥112.3B
2.22%
1.00×
Cost of revenue
¥60.66B
2.43%
1.02×
Operating expenses
¥22.59B
1.75%
0.95×
Property and equipment
15.89%
Spread over hurdle
17.61%