1.180
Revenue¥B
16.89
16.75
17.03
17.44
17.88
18.06
18.22
18.27
18.09
17.85
1.297
(0.03%)
0.39%
73
20.85
Revenue growth%
32.03
31.55
29.82
27.15
29.48
28.64
30.87
28.44
31.35
30.37
8.25
30.37
30.09
27
12.02
Gross margin%
20.70
20.46
22.77
23.25
22.83
20.92
22.20
25.15
24.80
25.82
9.20
24.80
22.80
6
17.09
Operating margin%
4.99
3.74
5.93
6.32
7.10
9.42
7.31
6.49
4.61
4.42
27.34
6.49
6.12
92
23.00
Net margin%
16.18
15.04
17.22
19.90
22.52
24.95
24.63
24.90
21.95
24.85
12.65
24.85
22.23
22
21.48
P/E ratio (avg)x
23.13
22.54
22.25
21.52
21.73
21.57
21.50
21.50
21.90
23.96
13.14
21.57
21.81
8
11.41
EV/EBITx
37.56
39.33
38.89
37.68
38.49
40.48
39.12
45.46
51.85
54.42
26.41
45.46
39.23
61
25.47
FCF yield (avg)%
16.31
17.18
19.28
17.98
19.99
17.70
18.33
18.39
18.60
19.14
7.97
18.39
18.36
69
7.85
FCF margin%
24.78
22.85
24.69
25.03
27.93
30.76
28.03
27.49
28.81
28.27
3.85
28.27
27.71
84
0.569
FCF / Net incomex
1.420
1.384
1.529
1.412
1.417
1.383
1.448
1.374
1.264
1.123
1.047
1.374
1.398
69
12.33
ROIC%
20.69
18.57
16.34
17.39
16.60
19.15
18.67
15.73
17.21
16.34
13.60
17.21
17.30
55
29.70
Return on equity%
17.12
17.90
17.05
17.61
19.64
20.54
21.91
24.09
22.58
24.89
7.13
22.58
20.09
77
24.97
Return on assets%
26.93
25.10
22.40
19.56
20.21
20.17
21.60
23.92
25.72
22.79
26.97
22.79
22.60
24
1.52
EPS¥
0.41
0.38
0.41
0.43
0.37
0.40
0.40
0.34
0.30
0.29
1.59
(5.05%)
(4.03%)
—
13.32
EPS growth%
17.13
19.47
20.76
21.68
20.72
18.84
18.01
19.80
18.98
21.82
6.64
18.98
19.64
74
0.97
Bookvalue per sh¥
1.45
1.66
1.80
2.13
2.52
2.57
2.46
2.53
2.60
2.99
0.92
3.48%
8.91%
—
0.61
FCF per share¥
0.75
0.83
0.91
1.01
1.08
1.06
1.06
1.05
1.10
1.10
0.61
0.48%
3.43%
—
1.60
Dividend per sh¥
0.70
0.69
0.67
0.65
0.63
0.65
0.74
0.73
0.78
0.88
1.43
6.76%
1.41%
—
23.70
Div yield (avg)%
18.66
18.68
19.08
17.62
16.71
18.40
17.54
15.00
15.44
17.95
23.15
17.54
17.78
89
29.10
Payout ratio%
27.83
29.41
28.69
30.68
31.29
31.38
30.16
29.48
29.00
29.61
4.44
29.61
29.54
62
5.023
Shares (diluted)B
4.790
4.784
5.183
4.624
4.172
4.154
4.072
3.742
3.425
3.635
4.985
(2.72%)
(2.61%)
40
24.45
Buyback yield%
15.58
17.39
18.74
17.87
16.11
16.84
18.30
16.45
14.02
13.49
27.46
16.45
16.65
11
0.680
D/E ratiox
0.301
0.273
0.267
0.259
0.225
0.199
0.180
0.183
0.167
0.165
0.552
0.180
0.212
14
12.13
Enterprise value¥B
2.937
3.101
2.991
2.956
2.665
2.359
2.052
1.935
1.841
1.842
7.774
(7.12%)
(4.36%)
91
12.62
LT debt¥B
8.969
8.679
8.779
8.625
9.121
10.60
10.29
9.940
9.845
11.60
11.30
4.93%
2.21%
36
Revenue
¥17.85B
0.39%
1.00×
Cost of revenue
¥9.884B
0.30%
0.99×
Operating expenses
¥2.303B
1.55%
1.12×
Property and equipment
17.36%
Goodwill & intangibles
15.33%
Spread over hurdle
39.06%