15.07
Revenue¥B
10.28
11.17
11.92
12.98
13.79
14.77
15.78
16.95
18.52
20.42
15.45
8.17%
7.83%
26
8.96
Revenue growth%
1.24
2.04
3.48
1.59
3.79
0.80
0.40
0.40
1.81
3.50
17.56
0.80
1.70
84
8.92
Gross margin%
24.03
22.63
23.23
23.85
25.95
23.02
22.94
20.68
23.13
23.80
22.01
23.02
23.18
48
22.67
Operating margin%
25.48
27.59
28.55
26.66
28.05
29.65
31.54
30.38
31.99
30.56
26.79
30.56
29.10
12
12.87
Net margin%
26.39
26.86
27.95
27.90
26.85
26.25
23.88
24.16
21.98
20.83
20.18
23.88
26.32
38
36.71
P/E ratio (avg)x
5.573
5.455
4.947
5.310
4.659
4.282
4.401
4.442
4.258
4.629
26.53
4.401
4.644
20
30.14
EV/EBITx
14.17
14.26
14.76
14.81
15.48
17.75
19.44
19.40
22.28
21.53
11.56
19.44
16.61
63
29.82
FCF yield (avg)%
21.52
19.01
19.73
20.68
18.95
16.55
15.24
13.36
16.28
14.28
3.90
15.24
17.75
88
14.96
FCF margin%
27.42
28.64
25.92
27.82
29.76
29.56
31.83
33.05
30.26
28.60
4.25
30.26
29.10
14
0.797
FCF / Net incomex
2.326
2.656
2.655
2.597
2.882
3.122
3.533
3.863
3.792
3.720
0.410
3.720
3.002
54
15.50
ROIC%
3.13
3.97
6.76
4.55
6.78
4.67
3.02
3.10
5.41
2.80
18.72
3.10
4.26
87
14.15
Return on equity%
12.50
11.13
10.62
12.05
13.55
14.82
14.05
11.28
10.30
7.36
12.70
11.28
11.67
88
4.35
Return on assets%
8.06
6.18
7.98
8.96
8.85
10.75
12.43
9.64
10.01
7.14
20.32
10.01
8.91
72
5.48
EPS¥
8.16
8.32
8.22
8.31
7.21
7.49
8.15
7.99
7.07
6.94
5.68
(0.75%)
(2.04%)
—
3.11
EPS growth%
31.94
31.55
34.15
36.52
36.57
38.68
41.07
43.85
43.74
46.57
19.77
43.74
37.63
33
15.59
Bookvalue per sh¥
16.36
15.84
18.03
17.85
17.92
17.31
15.92
17.60
18.41
16.70
11.47
(1.40%)
(0.34%)
—
11.65
FCF per share¥
28.62
31.13
33.71
36.58
44.15
47.15
56.71
66.15
77.92
84.75
7.07
13.93%
12.27%
—
9.70
Dividend per sh¥
4.41
4.74
4.87
5.33
5.95
6.53
6.97
7.27
6.83
6.26
20.79
1.02%
4.76%
—
15.93
Div yield (avg)%
16.11
15.61
13.38
11.66
11.33
10.46
7.86
8.57
6.75
7.67
11.71
7.86
10.90
10
6.90
Payout ratio%
28.24
31.16
32.04
30.26
28.45
27.25
28.80
31.09
32.56
34.93
11.13
31.09
30.68
75
321.3
Shares (diluted)M
520.1
508.2
562.1
665.2
693.1
696.8
698.3
750.3
765.0
892.1
319.5
5.18%
5.59%
29
21.25
Buyback yield%
15.76
13.72
14.69
13.44
14.00
12.39
14.13
11.35
9.61
7.89
5.83
11.35
13.58
19
1.482
D/E ratiox
0.813
0.783
0.835
0.853
0.877
0.924
0.959
0.879
0.748
0.738
0.436
0.879
0.844
78
1.281
Enterprise value¥B
6.119
5.267
4.820
5.029
4.891
4.174
3.690
3.745
3.302
2.928
1.151
(9.75%)
(8.66%)
16
10.63
LT debt¥B
11.01
11.17
11.08
11.03
10.15
10.63
9.645
10.28
11.60
10.61
12.27
0.88%
(0.89%)
81
Revenue
¥20.42B
7.83%
1.00×
Cost of revenue
¥14.30B
7.83%
1.00×
Operating expenses
¥3.669B
7.84%
1.00×
Cash and investments
16.35%
Property and equipment
15.15%