1.101
Revenue¥B
4.691
4.796
4.801
4.731
4.814
4.918
4.862
4.906
4.834
4.987
1.187
0.71%
0.87%
19
24.78
Revenue growth%
21.20
19.10
18.93
17.03
14.94
17.39
19.35
16.64
13.94
14.65
14.51
16.64
17.21
41
3.66
Gross margin%
8.69
8.34
8.41
7.88
9.46
7.01
4.18
2.33
0.68
0.40
20.92
2.33
7.45
15
21.63
Operating margin%
16.62
15.72
13.98
15.96
16.92
18.73
17.34
18.26
17.70
19.83
6.96
18.26
17.13
84
5.90
Net margin%
7.42
4.79
6.98
6.93
5.99
7.58
9.84
9.38
6.66
7.06
17.68
7.58
7.02
76
24.25
P/E ratio (avg)x
9.691
10.00
11.80
12.38
13.58
13.25
13.13
15.06
16.73
19.32
25.02
15.06
13.19
75
22.39
EV/EBITx
30.55
27.49
29.18
28.60
26.15
26.40
26.68
24.68
24.62
23.31
15.26
24.68
26.54
22
8.10
FCF yield (avg)%
12.76
10.99
9.99
8.21
7.92
10.64
10.63
8.48
9.69
8.70
24.81
9.69
9.84
27
13.46
FCF margin%
5.30
5.63
7.68
8.33
7.51
6.19
5.41
5.22
6.42
7.46
5.43
6.19
6.30
57
0.421
FCF / Net incomex
1.328
1.393
1.622
1.686
1.892
2.050
2.237
2.443
2.886
2.930
1.422
2.443
1.971
95
16.76
ROIC%
19.51
20.30
20.34
22.80
25.55
26.83
29.02
29.89
32.47
32.56
14.84
29.89
26.19
54
16.71
Return on equity%
24.36
24.31
24.04
21.66
19.48
22.42
19.88
22.28
22.37
22.45
21.14
22.37
22.39
6
12.68
Return on assets%
32.30
35.21
36.78
37.42
38.35
38.92
36.92
37.83
38.32
38.62
13.86
38.32
37.63
15
31.44
EPS¥
44.66
43.19
41.14
47.09
47.79
50.37
55.74
55.17
55.38
63.62
34.55
5.89%
4.24%
—
10.56
EPS growth%
29.44
27.47
28.03
29.74
31.68
32.80
34.74
35.46
33.03
30.15
2.53
33.03
30.91
66
81.73
Bookvalue per sh¥
75.64
75.61
74.02
85.86
92.45
91.67
101.28
100.69
96.39
93.67
21.64
0.26%
2.77%
—
73.98
FCF per share¥
31.23
33.17
31.32
33.72
36.09
41.08
43.17
46.43
51.39
50.88
55.26
7.11%
6.11%
—
19.04
Dividend per sh¥
21.70
20.52
20.29
17.54
19.14
20.21
18.42
17.71
18.62
19.87
15.82
0.76%
(2.16%)
—
16.14
Div yield (avg)%
21.94
21.22
21.43
23.99
25.22
22.49
19.91
22.30
23.62
24.20
27.69
22.49
22.39
12
15.62
Payout ratio%
10.26
9.52
11.18
10.47
10.30
8.74
11.40
12.07
11.99
11.53
4.41
11.53
10.83
6
17.50
Shares (diluted)M
18.16
16.03
14.47
13.51
11.98
10.57
9.762
8.782
9.424
10.36
16.61
(2.86%)
(4.83%)
14
7.73
Buyback yield%
14.67
16.96
19.21
17.25
18.90
17.39
17.82
18.18
16.56
17.93
29.22
17.82
17.60
70
0.711
D/E ratiox
2.011
2.075
2.368
2.500
2.866
2.861
3.172
3.337
3.394
3.523
1.512
3.337
2.863
69
4.351
Enterprise value¥B
2.129
2.286
2.234
2.039
2.315
2.227
2.411
2.498
2.841
2.866
3.186
4.36%
2.72%
33
4.495
LT debt¥B
1.496
1.573
1.525
1.533
1.596
1.453
1.599
1.738
1.669
1.683
2.871
1.07%
1.46%
64
Revenue
¥4.987B
0.87%
1.00×
Cost of revenue
¥2.778B
1.15%
1.03×
Operating expenses
¥708.2M
0.56%
0.97×
Property and equipment
16.24%
Goodwill & intangibles
15.18%
Spread over hurdle
13.62%