5.871
Revenue¥B
7.925
7.912
7.903
7.795
7.957
8.036
8.288
8.166
8.048
7.991
6.528
0.08%
—
36
18.62
Revenue growth%
10.72
9.63
9.22
9.97
9.07
8.92
6.09
8.52
11.44
13.28
19.86
8.92
9.43
36
23.46
Gross margin%
17.13
19.44
21.15
22.22
19.56
18.98
17.21
18.29
20.57
22.10
20.83
18.98
19.50
82
27.18
Operating margin%
25.32
22.69
19.72
21.58
24.49
22.59
23.23
21.31
19.28
17.56
12.39
21.31
22.08
72
14.10
Net margin%
0.71
0.40
0.40
0.40
1.25
0.85
0.40
0.40
1.33
1.51
28.75
0.85
0.55
88
19.85
P/E ratio (avg)x
28.72
29.83
31.20
36.83
37.46
43.56
52.40
51.11
59.62
67.42
25.41
52.40
40.51
88
32.74
EV/EBITx
52.11
60.82
67.44
76.32
81.65
76.50
75.21
86.64
89.39
101.9
27.21
86.64
76.41
68
12.09
FCF yield (avg)%
3.28
5.40
5.67
3.72
4.47
1.83
3.86
2.33
1.99
4.32
22.44
2.33
3.79
46
10.41
FCF margin%
14.53
15.05
13.30
14.39
16.27
14.12
11.39
9.99
7.43
7.91
20.23
9.99
13.71
12
0.347
FCF / Net incomex
0.813
0.763
0.819
0.816
0.726
0.756
0.648
0.566
0.530
0.525
0.369
0.566
0.741
10
5.20
ROIC%
3.28
1.62
0.40
1.75
0.40
1.06
3.14
5.75
3.00
3.27
24.67
3.14
2.37
62
2.06
Return on equity%
21.25
19.32
18.07
19.17
20.48
22.28
20.04
20.74
23.41
22.34
29.72
22.28
20.61
72
22.28
Return on assets%
15.73
13.09
11.14
11.54
14.11
12.11
13.72
16.27
16.91
18.30
9.22
16.27
13.91
70
5.64
EPS¥
13.95
14.26
13.87
15.98
15.65
16.88
17.22
16.66
15.68
17.35
6.05
2.09%
2.46%
—
3.77
EPS growth%
8.02
6.87
9.18
7.06
5.30
2.90
1.15
0.40
1.89
4.52
18.55
1.89
4.91
29
35.63
Bookvalue per sh¥
40.03
36.87
34.98
32.13
32.45
35.71
37.46
34.02
36.79
33.38
16.17
0.57%
(0.55%)
—
15.06
FCF per share¥
29.50
27.86
30.91
34.94
33.89
37.47
42.75
48.03
48.11
53.74
17.75
9.66%
6.32%
—
9.69
Dividend per sh¥
41.96
40.89
46.33
46.12
50.63
54.41
56.64
58.56
59.83
67.38
13.59
5.88%
6.40%
—
29.09
Div yield (avg)%
1.40
1.26
2.05
3.20
5.91
8.53
9.47
6.98
7.31
7.47
6.01
7.47
6.45
64
7.21
Payout ratio%
27.02
28.45
31.44
33.59
32.34
33.39
34.60
36.94
34.98
34.30
26.62
34.60
33.49
5
124.4
Shares (diluted)M
139.8
145.7
155.0
180.2
182.7
201.3
234.0
248.6
250.2
270.7
125.5
8.19%
7.75%
38
6.52
Buyback yield%
29.26
28.52
26.81
26.87
24.92
24.54
25.52
27.19
24.54
26.72
24.07
25.52
26.77
50
1.555
D/E ratiox
1.030
0.915
0.849
0.909
0.991
0.895
0.915
0.907
0.981
0.878
1.224
0.907
0.912
15
4.609
Enterprise value¥B
10.54
11.68
13.16
15.05
15.33
14.91
17.90
20.22
20.29
23.10
2.076
8.54%
9.67%
69
5.307
LT debt¥B
3.455
3.682
3.985
4.142
4.812
4.856
4.887
4.742
5.513
5.695
1.447
3.43%
5.49%
83
Cost of revenue
¥3.803B
0.20%
1.02×
Operating expenses
¥1.912B
(0.28%)
0.97×
Goodwill & intangibles
20.60%
Property and equipment
15.66%