11.27
Revenue¥B
4.932
5.329
5.875
6.262
6.641
7.184
7.795
8.364
8.980
9.588
11.55
7.62%
7.48%
61
2.49
Revenue growth%
6.11
5.12
5.10
5.79
2.80
0.98
0.40
0.59
0.94
0.40
26.77
0.59
1.89
9
26.86
Gross margin%
10.07
9.22
6.70
8.89
9.15
9.15
11.72
9.77
9.24
6.57
13.53
9.24
9.18
91
21.82
Operating margin%
32.30
34.23
33.64
35.11
33.89
31.68
32.17
33.32
34.03
33.30
15.32
33.30
33.48
37
11.55
Net margin%
27.80
30.06
30.30
30.93
30.17
27.36
28.23
25.68
27.58
26.70
25.85
27.36
28.01
48
16.43
P/E ratio (avg)x
20.25
23.82
25.02
27.76
29.94
35.67
41.67
47.37
48.40
51.95
24.35
47.37
32.80
19
23.61
EV/EBITx
18.51
19.83
21.23
22.18
23.81
24.13
28.50
33.40
37.90
40.21
37.52
33.40
23.97
58
21.90
FCF yield (avg)%
21.57
21.05
22.34
21.21
23.12
22.05
20.69
18.05
20.29
18.27
3.57
20.29
21.13
69
9.22
FCF margin%
22.71
24.93
24.53
26.07
26.12
28.75
28.74
30.44
29.68
32.24
24.61
29.68
27.43
52
0.603
FCF / Net incomex
0.417
0.391
0.373
0.374
0.376
0.364
0.375
0.386
0.352
0.389
0.647
0.375
0.375
69
16.34
ROIC%
33.43
32.94
34.05
31.73
28.93
28.83
25.94
26.92
25.39
23.33
21.09
25.94
28.88
84
20.90
Return on equity%
17.83
17.78
20.54
19.01
18.82
16.21
14.05
14.88
13.70
13.34
14.98
14.05
16.99
88
12.94
Return on assets%
8.27
10.68
10.98
12.17
14.08
14.37
11.69
14.26
16.08
18.91
6.33
14.37
13.13
23
0.20
EPS¥
1.10
1.15
1.21
1.22
1.20
1.32
1.34
1.27
1.19
1.35
0.22
2.31%
1.61%
—
28.57
EPS growth%
25.60
24.86
27.38
27.09
26.19
28.63
29.74
31.29
30.61
31.05
27.04
30.61
28.00
23
0.93
Bookvalue per sh¥
0.56
0.52
0.50
0.49
0.46
0.39
0.40
0.39
0.39
0.38
0.62
(3.54%)
(4.69%)
—
0.80
FCF per share¥
0.72
0.75
0.69
0.73
0.67
0.71
0.76
0.82
0.77
0.78
0.49
2.91%
(0.68%)
—
0.94
Dividend per sh¥
0.83
0.89
0.85
0.76
0.80
0.86
0.78
0.74
0.72
0.75
0.58
(1.32%)
(0.09%)
—
13.92
Div yield (avg)%
22.92
22.31
22.40
21.47
20.45
23.42
25.48
23.26
23.27
21.10
24.69
23.27
22.66
44
16.52
Payout ratio%
23.86
22.13
21.31
20.48
20.21
20.41
22.25
21.86
21.89
22.38
27.97
21.89
21.88
67
3.012
Shares (diluted)B
2.965
2.934
2.691
2.700
2.794
2.619
2.856
3.232
2.948
2.762
3.038
(0.23%)
0.29%
30
26.56
Buyback yield%
25.51
24.44
23.56
24.47
23.98
22.18
22.26
21.98
22.94
21.37
7.11
22.18
23.25
95
1.799
D/E ratiox
1.752
1.997
2.011
2.398
2.699
2.729
2.919
3.222
3.375
3.936
0.205
3.222
2.714
75
7.258
Enterprise value¥B
6.472
7.312
7.490
7.479
8.708
8.879
8.917
9.283
10.57
11.73
2.966
6.14%
7.70%
93
8.064
LT debt¥B
4.856
4.713
4.337
4.392
4.635
4.528
4.683
4.195
4.654
5.135
12.22
2.07%
0.67%
47
Revenue
¥9.588B
7.48%
1.00×
Cost of revenue
¥4.658B
7.62%
1.01×
Operating expenses
¥1.810B
7.26%
0.98×
Property and equipment
21.75%
Goodwill & intangibles
15.21%