3.515
Revenue¥B
2.545
2.656
2.697
2.735
2.828
2.832
2.854
2.858
2.896
2.962
3.909
0.93%
1.70%
67
29.46
Revenue growth%
7.43
7.44
9.40
9.02
11.54
13.29
16.05
15.73
14.34
14.07
10.92
14.34
12.42
47
7.27
Gross margin%
1.19
0.79
3.73
5.77
6.79
6.56
7.24
5.26
3.75
4.83
19.94
5.26
5.04
56
14.55
Operating margin%
19.29
20.28
17.66
19.21
22.12
22.81
24.31
25.33
23.38
22.81
19.85
23.38
22.46
55
8.12
Net margin%
21.32
23.00
20.28
18.13
15.40
17.62
14.75
16.78
16.31
15.50
21.54
16.31
17.20
48
15.09
P/E ratio (avg)x
58.42
60.42
61.94
69.53
76.28
74.01
76.13
90.82
102.0
122.7
17.52
90.82
75.07
94
6.297
EV/EBITx
30.90
30.71
28.05
30.89
27.52
25.15
27.77
28.97
27.36
25.47
19.31
27.36
27.91
39
14.77
FCF yield (avg)%
15.39
16.42
18.41
18.44
15.54
15.57
13.44
11.71
10.52
8.40
18.32
11.71
15.47
86
12.60
FCF margin%
5.55
2.98
2.82
4.47
4.90
2.68
3.03
2.96
0.69
3.15
2.95
2.96
3.00
22
1.743
FCF / Net incomex
1.389
1.295
1.276
1.221
1.268
1.321
1.326
1.425
1.447
1.344
0.471
1.344
1.323
11
8.16
ROIC%
27.56
26.53
27.63
24.72
26.37
26.58
26.71
24.02
24.81
24.50
22.97
24.81
26.45
67
28.67
Return on equity%
32.29
34.14
35.50
35.69
37.59
36.45
36.98
34.41
37.37
35.93
18.39
36.45
35.81
29
3.74
Return on assets%
3.18
5.23
6.25
7.01
6.79
6.39
7.95
7.58
5.97
7.49
23.40
7.49
6.59
74
1.41
EPS¥
1.36
1.21
1.06
1.07
1.05
1.14
1.26
1.40
1.23
1.11
1.52
1.12%
(2.20%)
—
10.14
EPS growth%
0.40
0.40
2.13
0.40
0.40
3.06
4.16
6.03
7.15
4.33
25.58
4.33
2.60
74
1.17
Bookvalue per sh¥
0.30
0.33
0.34
0.38
0.42
0.47
0.50
0.51
0.51
0.54
0.93
5.20%
5.46%
—
0.25
FCF per share¥
0.59
0.68
0.71
0.71
0.68
0.81
0.86
0.84
0.90
1.00
1.04
8.07%
6.78%
—
1.36
Dividend per sh¥
1.30
1.34
1.37
1.57
1.76
1.70
1.97
2.07
2.40
2.28
1.44
5.32%
5.45%
—
2.23
Div yield (avg)%
0.40
0.40
2.46
5.16
5.12
6.71
6.23
7.88
9.87
11.35
12.97
7.88
5.70
31
26.59
Payout ratio%
10.94
7.99
9.20
9.94
8.30
6.80
9.62
10.18
8.42
8.56
25.34
8.56
8.88
54
1.488
Shares (diluted)B
2.183
2.043
2.004
1.981
2.023
2.113
2.175
2.093
2.429
2.490
1.527
4.24%
2.46%
76
19.86
Buyback yield%
12.86
14.58
16.99
15.64
14.38
16.54
19.36
18.74
21.65
20.69
10.35
19.36
16.77
68
1.219
D/E ratiox
0.279
0.287
0.329
0.368
0.421
0.479
0.536
0.507
0.514
0.487
0.886
0.507
0.450
68
2.015
Enterprise value¥B
2.436
2.478
2.799
2.977
2.810
3.166
3.147
3.364
3.614
3.730
1.493
5.83%
4.02%
53
1.008
LT debt¥B
3.112
3.262
3.422
3.142
2.817
3.042
2.842
2.697
3.014
3.271
1.238
3.03%
1.35%
49
Revenue
¥2.962B
1.70%
1.00×
Cost of revenue
¥2.074B
1.87%
1.02×
Operating expenses
¥525.6M
1.72%
1.00×
Property and equipment
18.26%
Spread over hurdle
(1.91%)