20.86
Revenue¥B
34.60
34.08
34.34
34.70
35.12
35.99
36.23
36.19
37.08
36.89
21.66
0.99%
0.55%
55
9.85
Revenue growth%
10.95
11.41
12.57
13.73
14.11
17.05
17.16
19.41
16.78
16.87
24.59
17.05
15.45
84
8.52
Gross margin%
6.12
7.54
5.88
3.42
2.12
0.40
0.40
3.25
4.46
7.23
29.08
3.25
3.94
20
10.29
Operating margin%
24.29
24.82
24.00
21.98
22.30
22.33
23.06
25.96
24.60
25.05
11.96
24.60
24.15
52
15.56
Net margin%
25.35
23.61
23.81
24.63
25.38
22.98
20.39
22.39
19.83
20.91
19.31
20.91
23.29
5
36.91
P/E ratio (avg)x
16.78
17.24
17.74
16.84
18.80
19.67
20.41
22.16
21.26
20.29
28.35
20.41
19.24
79
14.38
EV/EBITx
37.45
41.42
46.28
52.12
54.57
62.17
60.23
57.05
63.65
60.78
29.50
60.78
55.81
63
27.23
FCF yield (avg)%
13.36
13.22
12.72
14.49
14.76
14.38
11.44
13.71
13.21
14.30
18.26
13.71
13.54
63
17.09
FCF margin%
4.31
6.92
8.51
10.11
8.41
7.00
5.06
5.30
3.95
6.14
25.21
5.30
6.53
35
0.942
FCF / Net incomex
0.168
0.161
0.189
0.223
0.253
0.244
0.234
0.230
0.220
0.220
1.783
0.230
0.221
88
29.19
ROIC%
3.82
4.56
5.20
2.30
1.54
0.40
2.02
0.40
0.40
1.00
9.70
0.40
1.78
31
5.75
Return on equity%
19.01
17.67
20.41
19.57
22.06
21.90
22.01
20.79
22.10
22.78
7.38
22.01
21.34
35
23.69
Return on assets%
27.55
25.95
23.68
22.91
25.48
24.84
27.23
25.80
25.89
28.53
5.78
25.89
25.85
7
638.81
EPS¥
552.29
518.36
484.11
477.08
431.47
424.87
451.78
464.83
481.72
492.65
713.19
2.69%
(0.56%)
—
9.64
EPS growth%
28.13
26.45
25.68
27.30
25.56
26.37
27.04
27.54
26.51
25.53
7.02
26.51
26.48
83
340.22
Bookvalue per sh¥
445.46
389.20
355.05
346.62
357.72
345.31
317.05
326.01
334.14
337.24
491.09
(1.17%)
(2.31%)
—
728.99
FCF per share¥
275.76
289.91
300.34
319.65
343.18
335.56
321.53
326.60
338.44
317.59
144.67
(1.54%)
1.78%
—
121.37
Dividend per sh¥
305.16
327.39
371.87
412.84
412.63
447.06
473.67
464.04
491.31
474.60
616.73
2.84%
5.77%
—
8.04
Div yield (avg)%
10.34
10.13
8.14
7.05
6.56
8.88
7.32
9.54
6.64
5.10
29.35
7.32
7.73
48
18.02
Payout ratio%
6.47
5.47
3.98
3.39
1.93
1.97
2.00
4.07
2.00
0.40
18.59
2.00
2.70
40
44.50
Shares (diluted)M
68.58
71.25
71.36
78.76
79.97
88.57
99.00
101.4
107.9
127.1
44.31
9.72%
7.00%
43
11.28
Buyback yield%
3.26
3.63
4.53
5.93
4.69
7.39
5.55
5.06
5.63
8.46
8.30
5.63
5.31
50
0.622
D/E ratiox
1.062
1.124
1.189
1.247
1.174
1.272
1.127
1.072
1.187
1.177
1.595
1.177
1.175
14
15.26
Enterprise value¥B
10.55
10.06
10.02
9.620
10.00
9.557
9.922
11.19
10.28
11.12
17.87
2.14%
0.87%
6
8.854
LT debt¥B
25.73
28.15
29.63
32.98
38.53
42.81
41.38
45.33
51.72
56.34
17.50
7.89%
8.32%
86
Revenue
¥36.89B
0.55%
1.00×
Cost of revenue
¥18.52B
0.57%
1.00×
Operating expenses
¥7.823B
0.32%
0.98×
Property and equipment
19.38%
Spread over hurdle
12.51%