0.632
Revenue¥B
0.720
0.762
0.797
0.838
0.884
0.940
0.997
1.024
1.068
1.101
0.684
4.48%
5.02%
39
27.33
Revenue growth%
8.98
10.35
8.71
8.20
7.83
8.98
9.06
8.06
7.48
5.29
20.55
8.06
8.45
95
17.64
Gross margin%
10.97
13.17
11.43
8.90
7.31
7.52
6.79
8.54
8.51
8.87
16.95
8.51
8.71
35
25.99
Operating margin%
26.46
25.47
23.10
22.51
23.70
21.69
23.65
25.95
26.34
26.42
14.95
25.95
24.58
77
18.68
Net margin%
19.20
17.49
17.27
18.32
20.45
19.52
18.63
16.47
13.62
11.06
20.24
16.47
17.90
17
27.37
P/E ratio (avg)x
43.53
45.43
49.73
47.51
48.79
49.99
46.96
45.05
43.80
40.74
25.97
45.05
46.19
74
15.08
EV/EBITx
16.84
19.44
18.92
18.50
18.36
17.98
17.96
18.81
21.72
23.54
10.35
18.81
18.65
92
21.07
FCF yield (avg)%
13.45
12.76
13.50
11.97
12.62
13.08
12.35
13.07
11.18
11.40
23.31
12.35
12.69
69
6.94
FCF margin%
2.37
5.32
8.25
8.96
9.41
6.83
8.74
11.00
8.19
8.51
10.65
8.51
8.38
6
0.809
FCF / Net incomex
0.218
0.236
0.280
0.339
0.333
0.349
0.389
0.453
0.500
0.541
0.806
0.453
0.344
6
11.48
ROIC%
2.49
4.44
5.87
6.42
4.81
6.90
4.37
6.10
4.83
7.12
4.23
6.10
5.35
82
29.98
Return on equity%
0.40
0.40
0.40
2.82
0.46
2.05
2.18
4.97
2.99
0.87
2.16
2.18
1.46
72
25.02
Return on assets%
9.16
8.91
6.27
6.10
7.55
8.24
6.37
6.96
5.14
5.84
17.28
6.37
6.67
67
301.33
EPS¥
120.84
127.61
123.31
131.65
137.57
148.54
162.71
184.15
170.37
158.72
328.65
2.90%
4.26%
—
23.27
EPS growth%
3.86
5.65
4.62
6.56
5.35
7.77
9.59
7.20
5.77
7.02
9.10
7.20
6.17
38
527.42
Bookvalue per sh¥
210.15
216.60
197.15
206.11
222.97
241.31
246.38
238.54
237.92
234.21
505.98
0.99%
(0.31%)
—
195.95
FCF per share¥
467.56
480.77
491.65
502.86
581.07
650.80
719.77
771.11
880.83
972.28
139.75
10.84%
7.72%
—
312.53
Dividend per sh¥
489.20
510.15
505.58
553.59
565.75
617.05
643.37
671.48
767.39
861.20
159.88
8.77%
7.23%
—
2.60
Div yield (avg)%
0.40
1.45
3.34
1.24
0.40
0.40
0.40
0.96
0.40
0.40
28.55
0.40
0.40
82
8.87
Payout ratio%
4.09
4.01
3.07
1.24
0.68
3.08
1.78
0.40
0.40
1.26
2.55
1.26
1.52
82
1.350
Shares (diluted)M
1.204
1.301
1.413
1.555
1.534
1.475
1.404
1.559
1.694
1.647
1.355
1.43%
3.81%
65
28.45
Buyback yield%
10.67
12.79
10.51
9.77
7.64
5.45
5.41
5.90
4.47
7.09
4.04
5.45
7.37
74
1.444
D/E ratiox
2.383
2.446
2.645
2.650
2.751
2.965
3.412
3.324
3.944
4.599
1.288
3.412
2.858
14
1.202
Enterprise value¥B
0.789
0.696
0.632
0.618
0.548
0.538
0.548
0.519
0.547
0.504
1.063
(1.65%)
(5.50%)
52
403.3
LT debt¥M
755.9
723.2
794.4
729.7
751.2
725.2
681.6
754.2
830.9
892.5
287.7
3.51%
0.41%
74
Revenue
¥1.101B
5.02%
1.00×
Cost of revenue
¥770.7M
5.02%
1.00×
Operating expenses
¥222.9M
5.24%
1.02×
Property and equipment
15.76%
Spread over hurdle
(1.34%)