10.05
Revenue¥B
12.55
13.11
13.18
13.70
14.08
14.07
14.13
14.24
14.26
14.88
10.85
1.11%
1.93%
25
25.20
Revenue growth%
25.88
24.85
23.43
23.72
21.52
19.05
17.07
20.02
21.08
22.13
18.77
20.02
21.83
37
12.87
Gross margin%
30.38
29.01
29.81
29.16
29.26
31.37
28.48
27.24
26.24
26.67
26.34
27.24
29.08
77
21.95
Operating margin%
21.65
21.10
20.37
17.61
15.35
12.50
9.94
8.48
7.91
9.95
25.54
9.94
13.92
56
23.48
Net margin%
7.64
9.87
11.43
10.46
9.53
9.22
7.57
4.89
3.22
1.67
28.31
4.89
8.43
77
10.71
P/E ratio (avg)x
34.03
31.92
32.69
29.61
33.01
34.81
33.02
34.78
38.55
39.20
22.37
34.81
33.52
13
27.14
EV/EBITx
9.049
8.441
8.848
9.513
9.414
8.261
7.965
7.458
6.582
5.884
12.61
7.458
8.351
38
29.97
FCF yield (avg)%
16.27
13.73
15.94
16.84
16.13
14.24
12.78
11.97
14.38
13.48
18.47
13.48
14.31
54
29.49
FCF margin%
28.78
31.56
32.75
30.20
27.38
25.58
28.47
29.19
29.29
28.20
2.05
28.47
28.99
62
0.464
FCF / Net incomex
2.395
2.370
2.432
2.654
2.920
3.090
3.539
3.815
4.302
4.299
0.784
3.815
3.005
39
2.97
ROIC%
10.87
8.23
8.99
9.92
10.70
7.93
9.33
6.65
9.44
12.35
17.24
9.33
9.38
33
9.89
Return on equity%
10.37
12.15
11.30
9.98
12.93
14.51
11.68
11.22
9.65
7.39
7.73
11.22
11.26
14
24.95
Return on assets%
10.56
9.18
6.44
9.05
9.88
10.63
11.36
12.68
13.41
12.30
14.08
12.30
10.59
44
9.27
EPS¥
6.10
5.39
4.64
4.98
5.02
5.31
4.74
4.78
4.64
4.85
9.99
(0.70%)
(1.58%)
—
21.00
EPS growth%
14.97
13.29
13.21
15.36
17.74
15.35
13.86
16.71
17.46
15.05
19.44
15.35
15.20
67
2.98
Bookvalue per sh¥
4.73
4.70
4.65
4.24
4.46
4.89
5.60
6.15
6.35
6.81
3.72
8.81%
3.71%
—
9.06
FCF per share¥
7.34
6.85
6.24
5.63
5.45
5.79
5.19
5.01
5.10
4.84
9.13
(2.38%)
(4.75%)
—
10.17
Dividend per sh¥
4.93
5.44
6.00
6.77
6.82
6.73
7.35
7.69
8.61
9.48
7.00
6.82%
6.50%
—
29.28
Div yield (avg)%
2.17
0.40
1.66
4.52
2.25
0.51
0.40
0.40
0.40
0.40
24.15
0.40
0.45
22
27.97
Payout ratio%
21.26
19.22
17.35
19.10
18.67
16.98
19.55
17.71
17.72
16.45
22.97
17.71
18.20
87
313.9
Shares (diluted)M
327.6
359.9
327.3
331.6
319.3
326.7
310.0
303.0
338.1
366.8
323.0
2.81%
0.71%
32
22.97
Buyback yield%
7.71
5.43
2.72
2.03
0.69
0.40
2.20
0.40
0.40
0.46
2.19
0.40
1.36
91
0.287
D/E ratiox
1.113
1.183
1.366
1.565
1.871
1.995
2.159
2.379
2.621
3.099
0.730
2.379
1.933
33
6.253
Enterprise value¥B
3.990
4.216
4.047
4.136
4.029
4.061
3.972
4.356
4.491
4.304
6.694
1.33%
1.30%
42
13.12
LT debt¥B
9.549
9.446
8.139
7.833
8.482
8.268
7.845
8.129
8.750
7.663
4.887
(2.01%)
(1.45%)
36
Revenue
¥14.88B
1.93%
1.00×
Cost of revenue
¥10.42B
1.93%
1.00×
Operating expenses
¥3.234B
2.18%
1.02×
Property and equipment
15.73%
Spread over hurdle
(10.64%)