3.645
Revenue¥B
4.888
4.825
4.856
4.959
5.069
5.187
5.205
5.350
5.408
5.442
3.919
1.43%
1.41%
38
21.27
Revenue growth%
2.63
3.59
1.48
3.47
5.64
2.99
4.87
3.67
2.58
2.13
29.56
2.99
3.23
73
5.11
Gross margin%
23.56
24.78
23.95
25.42
23.98
26.72
26.46
24.45
26.21
25.33
3.37
26.21
25.06
55
13.79
Operating margin%
36.74
34.53
36.45
34.71
32.28
31.53
34.05
37.02
34.06
35.49
24.92
34.06
34.62
39
23.70
Net margin%
3.67
4.78
3.76
2.16
2.49
3.14
4.34
2.03
0.94
0.94
15.75
2.03
2.81
45
24.89
P/E ratio (avg)x
49.07
53.92
56.23
62.17
72.77
84.86
101.8
115.4
132.6
154.4
29.87
115.4
78.81
38
17.46
EV/EBITx
42.13
39.79
36.40
40.52
45.56
50.07
45.18
50.00
45.77
42.78
10.67
45.77
43.98
88
28.18
FCF yield (avg)%
27.21
29.06
29.81
27.64
25.84
23.08
21.13
18.25
18.85
16.47
25.70
18.85
24.46
51
15.73
FCF margin%
14.18
14.21
11.67
12.85
10.55
11.20
8.67
11.55
10.99
13.85
2.62
11.20
11.61
76
0.420
FCF / Net incomex
0.255
0.239
0.223
0.219
0.237
0.206
0.210
0.196
0.183
0.186
0.199
0.196
0.215
12
18.46
ROIC%
18.42
16.03
18.98
20.42
23.35
23.08
21.96
20.62
22.16
25.07
27.20
22.16
21.29
72
13.70
Return on equity%
26.73
29.58
31.65
30.35
28.53
30.32
33.00
32.55
31.07
31.12
26.77
31.12
30.71
8
27.96
Return on assets%
17.62
16.68
18.81
18.50
16.18
18.58
17.63
20.62
19.02
18.76
23.72
18.76
18.54
85
11.76
EPS¥
9.98
10.75
9.42
9.45
8.39
8.04
7.52
6.55
6.46
6.84
13.03
(4.02%)
(4.55%)
—
21.95
EPS growth%
20.82
22.73
20.59
20.26
18.42
17.39
14.49
14.46
14.02
13.61
8.59
14.46
17.91
89
8.03
Bookvalue per sh¥
6.43
6.07
6.83
7.10
7.01
7.06
7.21
6.94
6.86
7.41
2.88
1.11%
2.37%
—
13.00
FCF per share¥
6.23
7.08
7.78
9.36
11.12
12.85
13.15
12.91
13.73
16.62
5.53
8.36%
10.65%
—
2.89
Dividend per sh¥
7.22
7.12
6.37
6.97
7.33
6.86
7.18
6.66
5.76
5.34
2.13
(6.16%)
(3.14%)
—
15.70
Div yield (avg)%
1.76
1.38
3.88
3.24
1.53
2.48
3.48
1.89
0.40
2.18
24.71
2.18
2.03
41
8.28
Payout ratio%
21.90
19.80
19.25
18.76
18.09
20.78
22.96
21.77
23.84
26.57
18.82
22.96
21.27
48
157.3
Shares (diluted)M
174.3
176.6
171.4
176.1
190.3
184.1
173.8
176.5
172.7
156.5
162.9
(3.84%)
(0.04%)
51
17.28
Buyback yield%
16.46
17.67
20.54
18.91
18.60
16.57
18.01
15.16
14.98
12.22
27.88
15.16
17.12
58
0.883
D/E ratiox
1.765
1.884
2.046
1.915
1.848
1.805
2.051
2.057
2.148
2.120
0.357
2.057
1.980
24
3.553
Enterprise value¥B
4.581
4.667
4.828
5.516
6.572
6.572
6.362
6.749
7.047
7.283
1.185
2.07%
4.92%
77
3.259
LT debt¥B
4.021
4.552
4.408
4.115
3.782
4.046
3.703
3.429
3.259
3.526
3.159
(1.39%)
(1.97%)
32
Revenue
¥5.442B
1.41%
1.00×
Cost of revenue
¥3.810B
1.41%
1.00×
Operating expenses
¥1.024B
1.64%
1.02×
Property and equipment
19.30%
Spread over hurdle
(1.75%)