9.268
Revenue¥B
17.03
17.15
17.55
17.56
17.54
17.34
17.24
17.49
17.69
17.41
9.573
(0.15%)
0.42%
29
25.04
Revenue growth%
12.57
10.78
8.27
6.78
9.27
6.76
8.01
6.00
5.73
6.10
13.37
6.10
7.39
55
18.54
Gross margin%
13.65
14.30
12.79
15.03
13.90
11.05
11.86
10.14
11.78
8.91
29.06
11.05
12.32
91
28.64
Operating margin%
9.89
9.36
11.44
11.35
12.45
12.16
12.00
12.68
11.24
13.92
22.58
12.16
11.72
30
3.20
Net margin%
12.77
12.76
13.32
12.58
10.27
8.19
10.83
12.32
15.28
17.75
13.35
12.32
12.67
87
17.84
P/E ratio (avg)x
14.13
15.04
13.91
13.28
13.42
13.31
13.00
13.26
14.40
15.63
12.71
13.31
13.66
30
22.23
EV/EBITx
7.607
8.073
8.963
9.600
10.64
11.77
12.23
13.24
13.51
14.42
16.11
13.24
11.21
89
27.45
FCF yield (avg)%
13.60
14.36
12.23
10.60
11.50
11.88
9.64
7.71
9.49
7.15
19.73
9.49
11.05
30
7.42
FCF margin%
22.47
20.19
19.90
17.75
17.06
18.61
17.03
19.66
19.86
22.58
17.41
19.66
19.76
67
1.341
FCF / Net incomex
1.651
1.708
1.695
1.593
1.760
1.982
1.890
1.773
1.874
1.891
1.015
1.890
1.767
54
25.25
ROIC%
18.27
18.93
18.80
21.72
19.89
19.84
18.56
16.11
19.08
20.74
13.17
19.08
19.01
65
21.37
Return on equity%
16.36
18.83
19.35
18.91
16.85
14.94
17.23
15.81
18.43
16.33
29.13
16.33
17.04
69
8.38
Return on assets%
29.99
32.44
34.04
36.19
36.33
39.21
38.94
38.59
38.03
36.24
23.97
38.59
36.28
40
77.58
EPS¥
42.59
45.38
47.05
40.48
37.36
35.78
33.64
31.35
27.27
29.63
84.51
(4.53%)
(3.57%)
—
22.36
EPS growth%
26.72
23.76
22.15
19.43
19.32
21.95
21.17
22.28
23.10
23.97
11.44
22.28
22.22
55
54.54
Bookvalue per sh¥
122.61
115.76
120.11
121.87
136.75
147.18
142.04
159.53
162.87
152.50
101.54
2.20%
3.73%
—
32.49
FCF per share¥
123.17
120.08
127.49
127.40
132.74
147.21
157.39
158.95
154.47
144.64
90.85
1.73%
2.22%
—
102.75
Dividend per sh¥
77.29
84.24
80.49
92.53
99.54
104.94
121.52
133.65
140.66
138.95
49.57
6.90%
6.13%
—
28.36
Div yield (avg)%
13.24
11.65
13.70
14.15
14.96
13.67
16.35
15.38
12.83
13.21
12.13
13.67
13.68
70
5.49
Payout ratio%
17.97
17.61
17.69
16.76
15.20
13.71
13.97
12.41
11.81
11.86
18.74
12.41
14.59
73
33.74
Shares (diluted)M
46.43
43.86
40.56
38.41
36.68
37.15
34.67
32.44
30.25
32.13
33.09
(2.61%)
(3.25%)
74
15.98
Buyback yield%
32.65
35.03
33.88
33.81
33.83
32.66
34.86
32.64
30.96
29.73
21.04
32.64
33.23
6
0.384
D/E ratiox
0.200
0.201
0.215
0.215
0.240
0.281
0.326
0.368
0.361
0.401
1.191
0.361
0.260
24
3.800
Enterprise value¥B
3.354
2.876
2.985
2.895
2.959
2.690
2.819
2.605
2.587
2.553
4.721
(2.91%)
(1.84%)
86
3.567
LT debt¥B
6.271
6.681
6.204
5.805
5.150
5.497
5.330
5.490
5.375
4.798
9.178
(1.41%)
(1.71%)
81
Revenue
¥17.41B
0.42%
1.00×
Cost of revenue
¥11.06B
0.47%
1.00×
Operating expenses
¥3.030B
0.48%
1.01×
Property and equipment
16.52%
Return on capital
212.89%
Spread over hurdle
205.42%