4.952
Revenue¥B
9.207
9.120
9.250
9.116
9.329
9.290
9.468
9.313
9.257
9.433
5.116
0.22%
0.36%
18
23.87
Revenue growth%
16.91
19.31
17.18
15.55
17.78
18.03
19.33
22.21
23.71
22.81
28.66
22.21
18.67
30
10.32
Gross margin%
7.15
5.29
7.53
8.04
7.00
5.96
7.34
8.77
6.85
6.50
20.05
6.85
7.07
76
18.24
Operating margin%
0.40
0.40
3.33
1.58
2.33
2.66
4.89
2.22
1.34
0.40
23.68
2.22
1.90
43
5.79
Net margin%
13.21
15.04
16.60
16.33
18.31
15.56
14.04
11.24
12.59
10.08
26.13
12.59
14.54
68
23.42
P/E ratio (avg)x
26.55
28.48
25.06
22.32
20.55
21.14
18.65
17.01
18.11
16.86
8.786
18.11
20.84
16
7.756
EV/EBITx
22.47
23.27
23.80
21.41
23.25
20.84
18.79
17.16
15.05
16.45
8.549
17.16
21.13
40
8.57
FCF yield (avg)%
8.76
11.26
9.62
11.19
14.03
13.11
11.10
11.72
8.80
10.33
10.20
11.10
11.14
67
8.94
FCF margin%
10.29
12.92
10.62
11.01
9.58
8.09
6.47
6.79
7.79
8.23
5.88
7.79
8.90
60
0.600
FCF / Net incomex
1.665
1.943
1.892
2.062
2.311
2.625
2.617
2.895
3.032
3.102
0.380
2.895
2.464
92
10.83
ROIC%
28.00
30.15
28.44
29.29
26.47
27.12
28.47
26.60
28.91
31.55
2.61
28.47
28.45
11
19.25
Return on equity%
16.81
18.25
16.90
16.25
16.44
18.40
21.00
22.74
24.09
26.73
14.28
22.74
18.32
85
7.94
Return on assets%
0.40
0.67
0.40
1.40
0.40
3.02
1.35
2.67
4.69
2.96
21.99
2.96
1.37
94
20.19
EPS¥
21.64
22.63
20.33
21.58
23.12
22.69
22.51
22.67
23.73
25.57
21.52
2.03%
1.83%
—
18.36
EPS growth%
12.03
12.13
13.58
13.18
12.01
14.30
16.41
15.66
14.11
12.82
24.06
14.30
13.38
7
16.56
Bookvalue per sh¥
15.05
16.01
17.81
20.70
23.14
24.86
24.32
29.09
34.06
34.96
16.95
8.60%
8.80%
—
17.51
FCF per share¥
20.17
22.15
25.37
24.20
28.01
29.33
30.38
33.57
33.32
33.99
25.01
3.95%
6.36%
—
3.69
Dividend per sh¥
31.62
35.59
34.30
34.63
41.39
47.53
52.00
60.70
62.67
65.17
3.96
9.50%
7.27%
—
9.42
Div yield (avg)%
23.43
25.57
28.36
27.90
27.99
25.71
28.50
31.01
30.23
31.57
22.56
30.23
28.17
54
28.89
Payout ratio%
29.75
31.54
29.66
27.48
25.51
27.73
27.24
27.85
26.71
24.22
17.45
27.24
27.60
7
230.6
Shares (diluted)M
309.3
317.4
315.6
346.3
404.7
457.3
506.1
558.5
615.5
714.5
228.5
12.04%
9.47%
78
13.35
Buyback yield%
17.38
18.29
16.12
17.46
17.35
16.82
18.89
20.88
18.87
16.81
28.46
18.87
17.42
76
1.463
D/E ratiox
0.208
0.218
0.254
0.277
0.295
0.347
0.416
0.477
0.513
0.538
0.431
0.477
0.321
52
11.78
Enterprise value¥B
9.042
8.835
7.783
8.054
8.077
8.541
8.306
7.693
8.052
8.327
4.872
0.61%
(2.29%)
66
6.514
LT debt¥B
9.808
10.06
9.040
9.126
8.115
8.968
8.804
9.601
10.62
10.62
3.687
5.53%
0.33%
67
Revenue
¥9.433B
0.36%
1.00×
Cost of revenue
¥6.603B
0.36%
1.00×
Operating expenses
¥1.285B
0.32%
1.00×
Cash and investments
16.55%
Property and equipment
16.12%
Spread over hurdle
(5.17%)