23.57
Revenue¥B
44.37
44.16
45.08
45.18
46.03
46.44
47.24
47.79
48.36
49.74
25.41
1.56%
1.37%
58
10.93
Revenue growth%
15.34
16.72
18.24
20.23
20.92
23.73
24.37
26.99
27.82
26.87
5.95
26.87
22.32
80
6.94
Gross margin%
9.42
7.34
7.15
5.10
5.85
6.75
6.90
6.23
7.41
10.14
10.20
6.90
7.03
9
17.00
Operating margin%
25.18
27.19
28.39
28.77
28.46
29.64
26.72
26.85
24.18
23.65
2.59
26.72
27.02
91
19.31
Net margin%
17.34
16.92
16.66
14.65
16.37
17.84
17.70
20.01
18.61
17.24
5.43
17.84
17.29
53
36.19
P/E ratio (avg)x
26.03
23.89
24.45
26.83
26.65
23.53
25.71
27.09
25.80
23.00
10.24
25.71
25.75
34
13.65
EV/EBITx
27.16
29.62
27.92
28.34
26.95
30.40
32.57
33.66
30.79
32.02
19.36
32.02
30.01
52
29.72
FCF yield (avg)%
24.55
26.07
23.83
24.07
21.80
21.10
19.10
16.53
13.93
15.69
14.22
16.53
21.45
31
16.95
FCF margin%
11.24
12.68
14.37
11.47
13.61
14.70
15.19
14.55
14.19
14.52
9.26
14.55
14.28
32
1.180
FCF / Net incomex
0.466
0.475
0.493
0.525
0.556
0.561
0.512
0.576
0.600
0.593
0.380
0.576
0.541
79
16.22
ROIC%
27.15
25.74
23.64
20.92
22.50
25.42
24.36
23.56
23.88
23.67
28.42
23.88
23.78
47
15.63
Return on equity%
13.92
11.71
8.71
9.65
10.90
10.45
8.04
5.33
6.47
8.09
22.29
8.04
9.18
84
6.60
Return on assets%
26.76
27.33
28.82
27.68
26.16
28.81
26.05
24.44
27.21
27.07
28.43
27.07
27.14
69
32.28
EPS¥
11.67
10.76
10.16
10.84
10.99
10.30
10.35
9.49
8.99
9.14
34.04
(3.61%)
(2.09%)
—
8.95
EPS growth%
2.20
3.20
5.82
6.32
8.34
7.23
8.47
8.26
8.66
8.67
5.42
8.47
7.75
26
14.79
Bookvalue per sh¥
8.59
9.46
9.27
8.56
9.67
10.11
11.61
10.76
10.73
12.27
58.82
4.88%
3.06%
—
59.37
FCF per share¥
21.78
21.91
20.86
19.44
19.52
20.70
22.93
24.44
22.34
25.02
36.48
5.09%
0.45%
—
25.01
Dividend per sh¥
20.04
19.47
18.41
17.73
19.87
19.69
21.03
22.80
20.50
22.64
35.63
2.64%
1.01%
—
10.50
Div yield (avg)%
25.06
23.70
26.51
26.07
26.17
28.79
27.12
28.42
27.80
30.12
4.12
28.42
26.82
24
27.75
Payout ratio%
31.03
29.01
27.15
24.42
22.18
22.79
22.82
23.69
20.93
23.74
26.11
22.82
23.72
65
480.4
Shares (diluted)M
319.5
277.4
295.4
307.1
291.6
263.7
272.0
291.9
295.0
304.7
472.3
0.88%
(1.87%)
11
15.59
Buyback yield%
16.99
15.20
16.48
14.38
12.29
14.58
15.45
16.14
17.05
18.92
15.79
16.14
15.79
51
0.114
D/E ratiox
0.428
0.476
0.514
0.563
0.618
0.695
0.669
0.651
0.729
0.690
1.476
0.690
0.634
34
50.77
Enterprise value¥B
80.90
80.86
91.91
91.43
110.1
111.1
121.3
125.2
144.3
160.2
10.22
7.79%
9.12%
13
18.21
LT debt¥B
33.23
38.36
44.78
49.46
58.06
56.20
57.25
60.53
61.73
69.71
38.13
3.73%
8.24%
86
Revenue
¥49.74B
1.37%
1.00×
Cost of revenue
¥34.82B
1.37%
1.00×
Operating expenses
¥10.37B
1.26%
0.99×
Property and equipment
16.05%
Cash and investments
15.16%
Spread over hurdle
(5.01%)