5.159
Revenue¥B
7.740
7.833
7.929
7.905
8.026
8.165
8.171
8.153
8.298
8.533
5.724
1.23%
1.02%
21
25.42
Revenue growth%
4.58
3.69
0.93
1.82
2.05
4.93
6.87
6.10
8.91
7.72
6.23
6.87
4.76
21
25.41
Gross margin%
14.58
15.92
17.44
19.10
21.87
19.58
17.83
15.93
14.92
14.57
10.87
15.93
16.69
85
16.43
Operating margin%
2.99
0.40
2.95
3.18
1.84
1.61
3.97
1.87
0.43
0.92
29.28
1.61
1.85
60
25.07
Net margin%
23.80
23.74
24.77
23.67
23.70
22.27
23.48
20.89
18.77
19.63
21.20
20.89
23.57
8
21.57
P/E ratio (avg)x
16.83
17.34
15.95
16.85
19.32
22.35
23.03
23.97
26.28
26.72
13.93
23.97
20.83
28
20.42
EV/EBITx
32.67
31.74
31.44
34.44
39.57
45.08
49.33
52.35
50.86
57.25
27.00
50.86
42.33
52
13.02
FCF yield (avg)%
28.43
29.74
31.53
31.80
32.26
34.44
36.50
35.42
37.18
35.36
20.01
35.42
33.35
78
24.64
FCF margin%
30.14
28.16
28.64
30.98
29.97
28.36
27.80
25.51
25.45
27.94
20.58
27.80
28.26
43
0.850
FCF / Net incomex
0.475
0.483
0.576
0.567
0.580
0.685
0.676
0.697
0.813
0.877
1.664
0.697
0.628
56
22.45
ROIC%
12.15
10.39
8.57
6.56
4.74
3.75
5.04
6.51
7.57
5.92
18.28
5.92
6.54
29
2.71
Return on equity%
30.93
30.97
33.21
35.23
34.75
37.26
36.09
39.04
38.76
38.45
10.19
38.45
35.66
68
11.96
Return on assets%
30.41
31.87
33.57
32.88
34.74
32.89
31.13
31.11
29.81
29.82
10.45
31.11
31.50
75
9.67
EPS¥
13.87
14.08
14.14
12.98
12.79
13.46
14.68
16.99
19.31
20.72
9.92
10.13%
4.35%
—
19.21
EPS growth%
23.00
23.79
26.57
24.15
24.92
26.97
24.04
25.68
24.13
26.42
6.84
25.68
24.53
29
6.04
Bookvalue per sh¥
6.05
5.37
5.69
5.06
5.29
5.41
5.58
5.64
5.68
5.67
8.05
1.41%
(1.26%)
—
6.53
FCF per share¥
4.07
4.23
4.46
4.34
4.42
4.82
5.19
5.47
5.21
5.71
8.69
5.24%
2.14%
—
4.27
Dividend per sh¥
15.08
16.53
17.19
19.98
21.43
22.76
25.53
29.45
32.66
33.68
11.84
9.46%
9.19%
—
13.75
Div yield (avg)%
15.43
17.02
16.02
14.35
12.45
14.38
15.17
16.26
16.07
14.09
4.92
15.17
15.30
45
27.66
Payout ratio%
14.01
14.39
16.70
14.91
14.31
16.61
15.83
13.57
14.29
12.66
3.15
14.29
14.35
24
403.3
Shares (diluted)M
458.0
485.4
515.6
552.8
544.2
536.5
594.0
520.9
455.3
437.5
405.7
(4.27%)
0.25%
12
20.84
Buyback yield%
16.73
18.86
18.07
18.76
18.18
16.01
18.78
19.91
17.65
14.87
24.84
17.65
18.13
76
1.689
D/E ratiox
0.658
0.622
0.714
0.715
0.730
0.699
0.766
0.758
0.738
0.853
1.698
0.758
0.723
64
10.08
Enterprise value¥B
18.92
22.03
25.39
26.41
27.76
27.50
28.00
29.43
34.26
33.17
4.707
3.63%
7.32%
54
1.586
LT debt¥B
7.156
7.702
6.860
7.705
7.151
6.877
6.736
6.987
7.072
6.811
3.276
(0.97%)
(0.79%)
84
Revenue
¥8.533B
1.02%
1.00×
Cost of revenue
¥5.546B
1.34%
1.03×
Operating expenses
¥1.569B
0.43%
0.94×
Property and equipment
22.44%
Goodwill & intangibles
12.58%
Spread over hurdle
(2.76%)