0.764
Revenue¥B
0.757
0.810
0.856
0.897
0.949
0.988
1.047
1.088
1.178
1.254
0.795
5.74%
5.64%
79
29.08
Revenue growth%
13.67
12.99
11.55
12.36
14.49
12.47
10.93
10.67
10.81
9.99
5.19
10.81
11.95
30
6.04
Gross margin%
0.46
0.40
0.40
0.40
3.36
3.30
1.47
0.40
2.52
2.37
20.50
2.37
0.97
41
25.27
Operating margin%
14.76
14.19
13.49
11.38
13.84
12.00
11.19
11.47
11.15
8.38
25.24
11.19
11.73
51
4.70
Net margin%
1.97
1.70
1.57
4.12
6.00
3.99
5.95
5.98
8.03
7.90
27.45
5.98
5.04
36
18.14
P/E ratio (avg)x
14.70
16.15
18.03
18.04
16.63
17.07
17.09
18.60
16.83
15.73
16.26
17.07
16.95
69
29.96
EV/EBITx
20.69
24.52
27.01
31.82
36.48
41.75
41.53
45.70
52.45
60.27
36.47
45.70
39.00
39
17.05
FCF yield (avg)%
3.68
3.63
6.39
8.97
10.05
8.07
5.70
6.18
4.33
1.55
23.25
5.70
5.94
13
15.91
FCF margin%
2.14
1.52
1.82
4.38
3.17
3.55
1.04
1.84
0.40
0.40
9.09
1.04
1.83
51
0.240
FCF / Net incomex
2.392
2.532
2.590
2.750
2.938
2.914
2.834
2.864
2.907
3.336
1.242
2.907
2.849
79
14.22
ROIC%
10.97
10.75
8.20
9.42
7.73
5.50
6.66
7.43
6.68
7.55
15.47
6.68
7.64
11
8.13
Return on equity%
25.98
25.71
22.85
23.18
25.76
26.52
23.89
21.29
19.50
19.00
23.88
21.29
23.53
91
7.57
Return on assets%
11.61
13.48
11.47
11.42
12.04
12.59
10.11
10.56
11.74
12.81
19.59
11.74
11.67
13
85.49
EPS¥
86.73
80.53
73.64
78.74
69.36
66.51
74.02
79.40
83.67
84.31
94.12
3.98%
0.77%
—
24.52
EPS growth%
19.44
21.86
21.37
21.79
22.58
24.91
24.47
26.16
25.14
27.63
10.44
25.14
23.52
53
102.20
Bookvalue per sh¥
40.17
35.52
38.96
40.54
34.93
36.58
32.55
31.32
32.14
34.11
58.66
(0.48%)
(0.96%)
—
43.16
FCF per share¥
67.90
74.59
82.25
89.07
86.30
94.97
103.31
106.43
113.53
109.31
25.40
4.84%
5.78%
—
107.93
Dividend per sh¥
68.60
70.30
80.18
81.55
87.51
85.97
86.82
88.92
83.92
88.60
65.90
0.25%
4.25%
—
5.09
Div yield (avg)%
22.82
20.96
18.40
20.40
17.49
15.29
15.15
16.01
15.73
14.32
3.20
15.29
16.75
20
5.37
Payout ratio%
27.65
30.65
32.10
32.49
35.43
33.03
33.83
33.27
32.32
34.60
9.51
33.27
32.76
57
10.26
Shares (diluted)M
17.02
18.96
20.55
20.64
21.65
21.24
25.20
29.54
31.51
36.29
10.36
10.88%
8.82%
35
21.05
Buyback yield%
12.43
10.93
13.38
10.38
10.09
12.40
9.78
10.64
9.99
11.61
15.12
10.64
10.78
46
0.355
D/E ratiox
2.050
2.166
2.227
2.214
2.638
3.121
3.262
3.895
3.788
4.007
0.675
3.788
2.879
35
1.641
Enterprise value¥B
1.014
1.072
1.071
1.278
1.389
1.637
1.637
1.633
1.960
2.032
1.603
7.90%
9.04%
37
1.030
LT debt¥B
1.603
1.579
1.573
1.421
1.242
1.056
0.996
1.045
1.002
0.912
0.666
(5.98%)
(5.35%)
59
Revenue
¥1.254B
5.64%
1.00×
Cost of revenue
¥640.7M
5.81%
1.02×
Operating expenses
¥186.4M
4.55%
0.90×
Property and equipment
17.63%
Goodwill & intangibles
16.93%
Spread over hurdle
74.70%