1.034
Revenue¥B
1.883
1.865
1.844
1.848
1.874
1.843
1.828
1.844
1.818
1.070
1.085
(0.33%)
(0.30%)
80
20.76
Revenue growth%
23.22
20.41
18.12
19.99
17.94
15.47
13.41
11.49
11.31
24.28
24.41
13.41
18.03
93
17.56
Gross margin%
2.59
0.57
0.40
0.40
2.35
0.40
0.40
2.62
0.96
24.26
10.53
0.96
0.77
30
2.85
Operating margin%
21.15
23.87
25.23
23.54
21.90
23.63
23.57
21.74
20.88
14.35
10.05
21.90
22.72
79
28.05
Net margin%
19.48
19.89
22.83
23.12
23.60
23.86
24.83
24.52
23.12
21.71
14.36
23.86
23.12
63
27.73
P/E ratio (avg)x
11.95
12.61
13.28
14.53
14.77
14.33
14.93
16.94
17.57
25.63
31.33
14.93
14.43
21
19.45
EV/EBITx
31.98
33.23
31.24
29.88
31.49
29.39
31.35
30.71
34.47
22.89
37.65
31.35
31.29
85
19.20
FCF yield (avg)%
7.75
6.24
3.37
2.00
2.88
0.46
0.40
0.59
1.19
4.31
20.23
0.59
2.44
93
16.99
FCF margin%
11.71
10.38
13.31
14.82
13.41
10.74
11.93
9.22
8.75
13.44
7.62
10.74
11.82
43
0.352
FCF / Net incomex
0.671
0.719
0.654
0.646
0.689
0.595
0.533
0.473
0.490
1.662
0.409
0.533
0.650
84
19.95
ROIC%
18.92
16.51
15.05
17.38
17.02
17.33
16.88
17.92
18.82
20.19
6.43
17.33
17.36
41
8.24
Return on equity%
7.38
9.58
6.95
4.69
2.76
0.40
0.40
0.88
3.29
22.34
10.75
0.88
3.99
16
13.45
Return on assets%
17.65
17.40
17.98
17.51
16.19
17.63
15.38
12.42
11.96
22.00
22.91
15.38
17.24
47
53.63
EPS¥
55.71
58.70
58.28
59.17
55.52
59.20
53.09
50.36
55.23
55.49
58.07
(1.37%)
0.22%
—
18.90
EPS growth%
5.26
5.49
6.22
6.65
9.04
7.87
7.10
4.36
7.26
28.82
13.08
7.26
6.44
81
12.27
Bookvalue per sh¥
20.75
23.66
25.00
27.32
26.39
28.46
33.09
36.84
36.42
67.79
59.01
5.92%
7.33%
—
25.86
FCF per share¥
19.85
20.01
19.95
18.47
16.21
16.79
17.06
15.11
13.30
41.95
33.95
(6.36%)
(4.12%)
—
67.88
Dividend per sh¥
69.02
70.89
67.40
77.25
78.32
83.80
84.41
97.26
99.19
45.01
41.08
5.13%
3.54%
—
28.01
Div yield (avg)%
18.00
20.63
21.03
20.73
20.26
20.03
19.84
22.15
25.07
9.49
18.13
20.26
20.45
70
7.92
Payout ratio%
3.95
6.11
4.48
6.13
5.93
6.80
8.51
9.58
9.67
14.15
4.58
8.51
6.38
36
16.27
Shares (diluted)M
25.49
27.63
26.90
26.91
27.41
31.08
33.85
40.54
43.01
15.77
16.32
9.83%
6.86%
19
7.82
Buyback yield%
18.40
16.23
17.28
14.84
12.08
12.42
12.92
10.74
9.90
17.62
7.96
12.08
13.88
48
0.509
D/E ratiox
1.458
1.620
1.667
1.702
1.771
1.825
1.802
1.729
1.624
0.548
1.715
1.771
1.684
71
0.489
Enterprise value¥B
1.763
1.746
1.669
1.653
1.688
1.870
1.995
1.902
2.018
0.092
1.055
4.08%
2.78%
30
1.284
LT debt¥B
1.705
1.981
2.012
2.279
2.435
2.793
3.127
3.736
4.155
1.094
0.489
12.76%
11.79%
59
Revenue
¥1.818B
(0.30%)
1.00×
Cost of revenue
¥1.273B
(0.30%)
1.00×
Operating expenses
¥379.8M
(1.09%)
0.92×
Property and equipment
16.69%
Spread over hurdle
(4.37%)