3.128
Revenue¥B
7.285
7.943
8.664
9.414
10.43
11.52
12.22
13.31
14.36
15.28
3.503
7.94%
8.77%
9
17.56
Revenue growth%
14.97
17.12
18.12
17.59
17.76
15.41
13.72
13.07
14.47
14.21
15.20
14.21
15.19
47
26.41
Gross margin%
9.86
9.91
12.74
15.29
13.33
15.38
14.30
17.30
14.42
12.05
8.31
14.42
13.82
82
9.11
Operating margin%
12.90
15.46
15.72
13.02
15.65
15.87
13.42
11.20
8.60
9.15
12.08
11.20
13.22
61
11.91
Net margin%
29.29
26.63
29.42
30.41
31.89
29.34
27.11
26.79
25.64
26.98
28.12
26.98
28.20
48
12.07
P/E ratio (avg)x
4.622
4.707
5.090
4.511
4.369
4.362
4.083
4.312
4.403
4.763
28.51
4.362
4.457
56
23.40
EV/EBITx
24.61
27.52
26.69
25.81
26.56
27.22
24.93
23.17
25.37
27.69
36.46
25.37
26.19
74
7.73
FCF yield (avg)%
14.16
11.53
11.01
9.88
7.70
10.20
11.22
10.52
8.46
9.37
13.27
10.20
10.36
84
21.91
FCF margin%
19.14
20.31
19.05
16.39
17.67
19.45
20.61
17.98
19.69
21.34
12.40
19.69
19.29
55
0.641
FCF / Net incomex
1.558
1.827
1.841
1.794
1.746
1.951
1.940
2.272
2.462
2.866
1.782
2.272
1.890
47
25.97
ROIC%
28.95
27.22
29.12
32.01
34.56
32.35
32.46
34.13
36.68
38.06
7.59
34.13
32.40
30
5.23
Return on equity%
16.27
13.98
16.73
15.40
18.38
16.47
13.92
15.87
13.86
10.86
26.31
13.92
15.63
91
19.96
Return on assets%
33.88
35.17
36.79
39.47
37.65
35.66
35.48
37.07
39.01
39.67
26.01
37.07
36.93
45
1.06
EPS¥
2.69
3.08
3.49
3.78
4.49
4.84
4.80
5.53
6.36
7.37
1.19
10.38%
12.34%
—
23.52
EPS growth%
12.51
14.36
16.75
18.19
19.09
21.73
19.71
17.17
18.48
20.50
3.88
19.71
18.34
54
1.39
Bookvalue per sh¥
0.41
0.44
0.42
0.41
0.45
0.46
0.44
0.42
0.44
0.50
0.55
2.16%
1.52%
—
1.46
FCF per share¥
1.24
1.15
1.22
1.20
1.35
1.23
1.21
1.32
1.42
1.31
1.85
(0.67%)
0.97%
—
1.93
Dividend per sh¥
1.30
1.21
1.12
1.11
1.05
1.04
1.06
1.09
1.13
1.19
1.98
2.66%
(1.26%)
—
23.88
Div yield (avg)%
33.00
34.21
31.96
32.51
34.64
33.14
34.27
32.20
29.56
28.50
20.13
32.20
32.75
20
20.93
Payout ratio%
6.85
6.91
8.91
6.67
6.46
4.02
4.15
6.26
3.62
4.12
8.70
4.12
6.36
78
2.775
Shares (diluted)B
4.077
4.499
4.754
4.732
4.617
5.040
4.912
4.750
4.763
5.122
2.882
2.10%
2.58%
35
20.26
Buyback yield%
12.25
10.62
8.58
7.18
8.30
7.68
7.59
9.17
10.84
10.65
25.63
9.17
8.88
11
0.126
D/E ratiox
2.010
2.027
2.095
2.162
2.172
2.383
2.703
2.675
2.664
3.111
1.757
2.675
2.278
50
12.08
Enterprise value¥B
7.148
8.417
8.475
10.15
12.12
12.68
13.74
13.77
15.57
17.55
5.170
7.69%
9.73%
58
8.631
LT debt¥B
5.495
5.713
5.101
5.034
5.474
5.915
6.385
6.839
6.816
7.401
10.21
6.22%
2.88%
21
Revenue
¥15.28B
8.77%
1.00×
Cost of revenue
¥7.127B
8.63%
0.99×
Operating expenses
¥3.400B
8.32%
0.96×
Cash and investments
14.90%
Return on capital
124.23%
Spread over hurdle
119.32%