40.64
Revenue¥B
43.83
44.63
43.84
43.20
43.12
42.51
41.74
42.18
41.63
42.07
41.73
(0.49%)
(0.38%)
34
11.91
Revenue growth%
26.71
24.27
25.90
25.37
26.10
24.34
22.64
20.77
20.43
22.78
20.26
22.64
24.30
77
17.06
Gross margin%
27.08
28.12
25.19
22.67
21.07
20.33
22.09
21.44
19.60
20.29
28.38
20.33
21.77
88
7.28
Operating margin%
24.80
26.81
25.42
26.96
25.69
23.66
25.04
22.93
25.40
23.07
5.41
23.66
25.22
91
25.83
Net margin%
7.07
9.80
6.81
8.40
10.77
12.47
13.39
14.92
12.87
10.40
13.56
12.87
10.59
26
30.35
P/E ratio (avg)x
42.87
42.51
43.66
43.63
40.12
39.06
42.05
46.72
44.63
42.97
13.06
42.97
42.92
58
33.51
EV/EBITx
16.06
14.09
12.21
10.57
9.636
9.551
9.253
8.855
7.995
7.480
12.99
8.855
9.594
90
3.34
FCF yield (avg)%
9.12
8.38
6.46
4.56
7.51
4.75
4.85
4.32
3.12
5.41
16.51
4.75
5.13
63
13.72
FCF margin%
19.65
19.03
20.78
18.95
21.31
21.13
22.69
24.56
22.76
22.45
15.94
22.69
21.22
27
0.643
FCF / Net incomex
0.840
0.904
1.005
1.131
1.142
1.083
1.056
1.154
1.233
1.165
1.475
1.154
1.107
81
29.65
ROIC%
18.53
18.20
17.65
15.39
15.10
12.72
13.31
12.94
15.04
14.28
22.82
13.31
15.07
84
4.45
Return on equity%
24.46
24.56
22.56
23.24
21.28
23.49
25.37
24.41
26.61
23.82
13.60
24.41
24.11
50
12.99
Return on assets%
5.58
4.38
3.71
4.59
3.90
3.16
5.42
6.49
3.78
4.88
8.51
4.88
4.48
51
44.27
EPS¥
18.72
17.55
18.02
16.80
17.70
19.42
21.42
22.50
22.15
19.37
46.22
1.82%
(0.18%)
—
22.36
EPS growth%
19.73
18.66
20.09
18.35
20.45
18.85
19.84
17.53
19.23
17.73
2.64
18.85
19.04
41
7.75
Bookvalue per sh¥
40.06
46.09
45.79
43.38
41.48
47.68
50.00
54.74
50.53
58.08
24.55
6.96%
4.45%
—
39.37
FCF per share¥
29.54
27.64
27.61
29.94
27.41
29.05
26.53
26.77
29.02
27.77
46.24
0.26%
(0.93%)
—
47.41
Dividend per sh¥
27.59
30.68
35.27
35.25
35.94
39.44
45.87
49.93
51.43
54.84
9.35
8.82%
7.62%
—
28.42
Div yield (avg)%
17.88
19.07
20.94
18.31
16.36
13.86
16.07
14.80
17.57
18.59
8.15
16.07
17.73
47
21.26
Payout ratio%
30.03
27.08
26.03
23.92
22.53
20.45
22.62
24.56
23.54
25.04
6.16
23.54
24.24
25
0.393
Shares (diluted)B
0.635
0.765
0.908
1.046
1.019
1.059
1.098
1.076
1.210
1.465
0.406
7.52%
9.65%
21
6.72
Buyback yield%
17.85
17.94
19.43
16.80
15.94
14.47
15.25
17.07
15.90
17.50
22.77
15.90
16.94
57
0.388
D/E ratiox
2.071
2.039
2.305
2.519
2.627
2.632
3.037
3.235
3.203
3.147
1.721
3.147
2.630
73
45.09
Enterprise value¥B
33.11
30.14
26.54
26.03
22.36
21.06
21.31
20.94
20.18
19.09
3.674
(3.11%)
(5.02%)
53
31.09
LT debt¥B
20.36
23.30
23.16
25.37
27.55
29.25
28.82
32.21
33.25
36.83
37.59
5.98%
5.68%
83
Revenue
¥42.07B
(0.38%)
1.00×
Cost of revenue
¥29.45B
(0.38%)
1.00×
Operating expenses
¥7.378B
0.26%
1.07×
Property and equipment
17.32%
Spread over hurdle
(6.17%)