2.029
Revenue¥B
2.082
2.072
2.075
2.116
2.183
2.191
2.167
2.172
2.184
2.189
2.244
0.05%
0.66%
70
18.29
Revenue growth%
15.10
14.73
14.92
12.22
14.06
11.42
9.27
8.06
5.93
8.83
26.61
8.83
11.82
19
27.86
Gross margin%
22.34
24.39
23.91
26.52
24.44
23.41
22.08
20.89
20.90
23.45
4.34
22.08
23.43
57
25.65
Operating margin%
28.77
30.94
33.40
34.83
36.94
39.91
41.98
40.73
39.24
40.29
27.09
40.29
38.09
32
16.09
Net margin%
24.49
25.52
24.49
23.43
24.16
23.47
26.35
24.08
25.98
27.31
27.39
25.98
24.49
74
16.21
P/E ratio (avg)x
33.25
33.47
35.62
34.15
38.10
37.46
36.80
37.42
39.85
41.37
20.56
37.46
37.11
83
12.54
EV/EBITx
34.88
31.43
30.17
30.15
30.64
29.97
31.49
29.64
28.98
26.11
26.40
29.64
30.16
43
13.82
FCF yield (avg)%
7.52
4.84
5.95
3.63
6.04
7.52
5.58
5.67
2.97
5.16
15.96
5.58
5.62
14
7.37
FCF margin%
26.44
25.39
25.29
24.50
26.37
27.66
27.39
25.64
28.55
28.36
29.23
27.66
26.40
24
0.206
FCF / Net incomex
0.173
0.207
0.230
0.241
0.252
0.258
0.269
0.322
0.379
0.390
1.506
0.322
0.255
89
5.03
ROIC%
15.57
14.66
15.68
12.70
14.53
16.50
16.30
16.33
14.95
17.27
29.28
16.33
15.62
45
17.42
Return on equity%
20.52
18.75
17.51
15.40
16.87
19.19
19.31
20.38
19.28
19.44
10.66
19.31
19.24
62
10.29
Return on assets%
23.99
22.54
23.16
25.77
26.60
29.15
26.99
26.16
23.26
21.17
19.26
26.16
24.88
14
10.42
EPS¥
12.56
13.75
13.94
13.46
15.38
14.95
14.15
15.62
14.92
17.01
11.45
2.04%
2.37%
—
19.60
EPS growth%
28.50
30.04
32.77
33.41
31.40
30.35
30.00
29.40
31.60
29.23
13.06
30.00
30.19
10
11.45
Bookvalue per sh¥
11.83
12.52
11.67
12.70
13.05
13.19
13.56
12.86
12.10
12.42
14.07
(0.99%)
1.80%
—
4.32
FCF per share¥
15.10
15.26
16.53
16.22
15.57
16.47
15.18
15.56
15.35
16.52
8.25
1.19%
1.92%
—
2.85
Dividend per sh¥
13.10
12.14
11.01
10.43
9.94
9.30
8.20
8.29
7.92
8.85
10.30
(2.30%)
(3.15%)
—
4.22
Div yield (avg)%
8.57
7.98
9.09
11.49
9.71
10.01
12.91
10.23
12.04
12.33
15.09
12.04
10.12
79
20.01
Payout ratio%
14.10
16.02
15.65
13.22
11.09
8.38
8.68
8.14
7.23
6.94
14.33
8.14
9.89
65
126.8
Shares (diluted)M
157.2
149.9
134.1
149.3
159.9
158.6
165.2
172.6
170.1
185.8
122.2
3.04%
2.46%
30
8.25
Buyback yield%
7.68
5.57
5.92
5.94
5.97
8.76
8.53
8.77
8.39
5.89
17.85
8.53
6.83
23
0.339
D/E ratiox
0.993
1.026
1.185
1.170
1.284
1.377
1.398
1.602
1.744
1.998
0.716
1.602
1.331
64
0.282
Enterprise value¥B
1.517
1.669
1.703
1.855
1.828
1.685
1.513
1.375
1.545
1.551
0.176
(3.24%)
0.39%
27
0.322
LT debt¥B
0.625
0.600
0.581
0.525
0.529
0.468
0.403
0.381
0.382
0.406
2.308
(5.15%)
(5.45%)
81
Revenue
¥2.189B
0.66%
1.00×
Cost of revenue
¥1.397B
0.65%
1.00×
Operating expenses
¥218.1M
0.77%
1.01×
Property and equipment
14.70%
Spread over hurdle
25.68%