6.499
Revenue¥B
9.592
10.03
10.21
10.45
10.54
11.00
11.17
11.46
11.48
11.75
6.651
2.19%
2.46%
16
21.04
Revenue growth%
17.25
19.55
19.23
19.27
21.49
19.24
18.81
21.06
20.83
23.55
19.90
20.83
19.41
16
7.80
Gross margin%
24.50
25.02
26.55
27.77
25.05
24.48
25.61
24.95
22.39
23.58
26.09
24.48
24.98
61
19.72
Operating margin%
22.74
22.06
24.99
25.74
25.74
24.45
25.50
23.65
22.16
21.34
16.04
23.65
24.05
13
13.87
Net margin%
2.57
0.40
0.40
2.15
0.40
1.01
0.40
0.40
0.40
0.40
15.58
0.40
0.40
16
17.94
P/E ratio (avg)x
29.85
31.81
32.27
37.77
39.59
47.66
53.92
53.50
58.88
61.15
13.55
53.92
43.62
37
35.94
EV/EBITx
31.92
35.27
38.21
42.59
42.33
38.06
36.06
38.23
41.59
44.97
20.31
38.23
38.22
33
17.41
FCF yield (avg)%
23.49
21.18
20.07
17.48
14.62
15.57
17.28
19.62
21.74
20.33
6.93
19.62
19.84
65
6.67
FCF margin%
21.84
20.63
22.86
24.81
27.28
24.59
24.08
23.88
26.04
28.11
29.22
24.59
24.34
85
1.495
FCF / Net incomex
0.226
0.222
0.246
0.264
0.251
0.279
0.312
0.347
0.377
0.404
1.325
0.347
0.272
30
22.46
ROIC%
10.31
9.74
9.87
6.95
5.17
5.15
3.62
6.00
5.78
6.56
21.51
5.78
6.28
68
9.25
Return on equity%
5.85
7.61
8.54
6.15
8.07
9.65
6.75
5.85
7.42
10.03
19.89
7.42
7.51
51
15.88
Return on assets%
10.87
7.93
9.65
11.15
10.99
10.41
7.72
7.15
9.04
10.92
14.47
9.04
10.03
66
257.21
EPS¥
387.33
401.06
415.47
426.83
463.16
438.09
407.32
409.66
414.78
431.24
271.49
(1.42%)
1.72%
—
23.38
EPS growth%
5.79
2.84
2.06
4.34
5.92
6.10
7.43
9.24
9.85
12.20
23.17
9.24
6.01
86
297.23
Bookvalue per sh¥
144.65
163.30
164.62
169.55
172.78
170.50
193.84
201.98
208.99
244.60
228.00
7.20%
5.43%
—
285.83
FCF per share¥
287.74
250.51
217.48
192.37
199.19
176.66
155.56
163.09
157.82
142.78
213.07
(6.44%)
(7.22%)
—
237.57
Dividend per sh¥
224.73
222.88
258.32
306.02
305.11
338.70
334.23
332.16
340.66
377.15
209.16
4.33%
6.56%
—
10.26
Div yield (avg)%
31.92
33.91
31.43
33.85
33.11
31.80
30.46
29.52
31.48
30.77
15.41
30.77
31.64
67
27.38
Payout ratio%
28.02
29.91
32.85
31.46
30.89
28.92
29.18
29.70
27.54
25.51
22.32
28.92
29.44
64
14.61
Shares (diluted)M
18.04
15.99
17.71
16.44
15.22
13.35
13.47
12.07
12.55
11.33
14.47
(5.74%)
(4.39%)
11
27.95
Buyback yield%
31.27
28.46
29.67
28.08
28.73
28.90
31.81
34.58
32.40
31.54
2.18
31.81
30.47
46
0.596
D/E ratiox
0.253
0.258
0.241
0.244
0.221
0.228
0.250
0.227
0.233
0.220
1.585
0.228
0.237
77
7.646
Enterprise value¥B
5.666
6.072
6.895
7.118
7.386
8.585
9.596
9.561
11.27
10.82
7.554
7.94%
8.56%
32
7.557
LT debt¥B
13.33
14.65
14.58
14.52
16.71
16.93
20.22
23.42
24.88
29.93
10.72
12.36%
8.95%
32
Revenue
¥11.75B
2.46%
1.00×
Cost of revenue
¥6.917B
2.49%
1.00×
Operating expenses
¥2.690B
2.32%
0.99×
Property and equipment
15.49%
Spread over hurdle
74.93%