12.12
Revenue¥B
24.43
25.01
26.01
27.09
27.48
28.57
28.94
29.30
29.87
30.12
12.93
1.85%
2.23%
10
12.92
Revenue growth%
14.85
12.13
9.24
9.59
9.42
7.22
7.52
5.78
4.85
2.76
24.92
5.78
8.38
39
5.63
Gross margin%
28.50
30.93
33.18
33.74
34.86
32.68
31.64
34.40
37.01
39.75
24.10
34.40
33.46
14
23.18
Operating margin%
11.26
10.84
13.65
13.11
12.33
10.23
7.69
7.72
5.31
6.43
18.21
7.69
10.53
52
18.50
Net margin%
5.45
8.40
8.18
7.19
6.53
5.26
3.16
2.50
0.72
3.26
23.95
3.16
5.35
20
29.95
P/E ratio (avg)x
24.22
25.51
25.66
26.03
26.41
27.22
24.29
24.62
27.23
28.77
35.73
27.22
25.84
42
18.48
EV/EBITx
28.97
31.37
33.01
30.88
27.69
25.98
28.50
25.48
23.32
23.02
23.96
25.48
28.10
44
16.79
FCF yield (avg)%
28.17
30.44
28.09
29.08
31.37
30.68
31.88
30.48
30.09
32.75
11.71
30.68
30.46
76
11.14
FCF margin%
21.70
23.53
25.47
27.95
28.46
31.19
31.13
32.47
33.28
32.65
6.29
32.47
29.79
56
1.724
FCF / Net incomex
0.904
0.920
0.946
1.044
0.991
0.950
0.913
0.959
1.029
0.994
1.724
0.959
0.954
20
25.71
ROIC%
28.02
30.91
30.55
31.26
30.37
30.55
30.61
31.56
30.10
27.36
16.02
30.55
30.55
31
28.66
Return on equity%
17.91
16.23
17.49
18.00
20.82
23.77
25.20
26.71
25.90
24.16
23.33
25.20
22.29
28
29.47
Return on assets%
13.49
10.71
13.23
15.92
13.12
15.68
15.85
16.61
19.49
18.67
19.03
16.61
15.77
58
143.85
EPS¥
85.00
84.23
81.96
88.97
94.36
95.67
93.90
112.80
130.29
142.93
151.47
8.66%
5.84%
—
27.30
EPS growth%
14.14
14.48
14.98
13.18
10.28
10.53
10.74
11.41
11.93
10.75
20.92
10.75
11.67
55
109.30
Bookvalue per sh¥
158.35
169.22
167.15
157.53
181.75
208.07
224.91
221.61
207.48
209.08
53.77
2.84%
2.47%
—
70.71
FCF per share¥
32.71
32.71
31.36
28.24
29.38
26.45
24.95
21.82
22.01
19.94
114.02
(7.46%)
(4.33%)
—
113.89
Dividend per sh¥
182.36
206.81
220.41
217.61
230.69
219.52
208.17
219.15
210.01
218.63
28.38
(1.07%)
2.30%
—
4.97
Div yield (avg)%
12.69
14.44
15.38
17.94
20.36
19.38
16.97
19.75
21.17
23.18
16.85
19.75
18.66
79
16.36
Payout ratio%
31.85
33.48
33.57
35.02
37.99
35.99
36.40
34.40
32.40
30.98
13.83
34.40
33.98
56
74.02
Shares (diluted)M
93.03
105.7
111.2
108.5
110.2
108.5
102.1
94.25
91.78
95.21
77.03
(2.88%)
1.13%
33
15.30
Buyback yield%
4.27
2.73
5.70
7.16
5.45
5.20
3.12
5.84
3.37
2.92
4.02
3.37
4.73
78
0.715
D/E ratiox
0.313
0.311
0.292
0.328
0.343
0.372
0.392
0.379
0.435
0.477
1.108
0.392
0.357
72
22.38
Enterprise value¥B
3.372
3.291
3.162
3.077
2.863
3.229
3.508
3.518
3.752
3.432
22.85
3.69%
0.10%
29
14.49
LT debt¥B
1.873
1.847
1.589
1.446
1.471
1.594
1.649
1.658
1.421
1.272
22.52
(2.86%)
(5.12%)
33
Revenue
¥30.12B
2.23%
1.00×
Cost of revenue
¥16.27B
2.80%
1.06×
Operating expenses
¥7.007B
1.41%
0.92×
Property and equipment
18.94%
Goodwill & intangibles
15.86%
Return on capital
133.66%
Spread over hurdle
128.27%