9.120
Revenue¥B
11.71
12.36
12.98
13.62
14.55
15.22
15.96
17.09
18.17
19.19
9.476
5.69%
5.67%
73
25.41
Revenue growth%
3.77
2.13
1.95
1.82
0.40
0.40
1.03
0.40
0.40
2.20
26.71
0.40
1.42
34
27.10
Gross margin%
24.06
22.12
19.98
18.83
20.15
17.75
16.11
15.17
13.53
13.49
4.63
15.17
18.29
88
4.70
Operating margin%
13.06
15.62
16.85
19.05
21.72
22.66
23.58
23.20
20.73
18.97
24.83
22.66
19.89
47
25.87
Net margin%
24.56
23.07
21.95
23.13
22.59
25.28
23.33
20.56
19.27
18.65
8.85
20.56
22.83
37
11.42
P/E ratio (avg)x
46.22
46.29
45.29
49.17
53.51
54.03
53.91
59.29
60.71
58.87
36.41
58.87
53.71
81
26.96
EV/EBITx
7.785
7.412
7.645
7.475
6.726
6.267
6.253
5.943
5.923
6.248
25.91
6.248
6.496
49
28.13
FCF yield (avg)%
9.60
11.65
9.27
8.60
8.83
9.84
12.80
13.61
12.96
12.91
5.42
12.91
10.74
21
16.24
FCF margin%
17.39
15.79
17.33
19.11
20.28
20.72
20.13
22.96
20.65
19.40
22.33
20.65
19.77
40
0.440
FCF / Net incomex
1.887
1.992
2.222
2.639
2.793
2.814
2.829
3.064
3.380
3.837
0.852
3.064
2.804
61
8.66
ROIC%
16.37
19.12
16.67
16.21
18.04
19.26
20.57
19.81
17.34
16.05
10.67
19.26
17.69
47
9.59
Return on equity%
8.12
8.60
7.05
7.77
6.29
6.16
6.94
7.80
10.11
11.32
28.23
7.80
7.78
29
16.74
Return on assets%
15.96
13.76
13.68
11.05
8.60
10.28
9.25
10.51
12.86
15.31
23.92
10.51
11.96
16
14.18
EPS¥
12.60
12.92
14.77
14.67
15.48
17.15
17.89
20.03
20.05
23.99
14.58
9.15%
8.58%
—
2.80
EPS growth%
17.32
18.22
21.00
23.58
21.48
21.75
19.00
16.70
14.31
13.31
23.96
16.70
18.61
60
12.74
Bookvalue per sh¥
5.24
5.51
5.92
5.91
5.40
4.98
4.75
5.09
4.53
3.95
12.95
(6.07%)
(3.55%)
—
2.91
FCF per share¥
8.35
8.26
7.78
8.99
9.27
10.67
10.01
11.14
10.77
10.08
19.85
1.67%
2.95%
—
14.24
Dividend per sh¥
8.90
9.06
7.90
7.76
6.76
5.90
5.37
5.18
5.15
4.48
16.91
(7.88%)
(7.32%)
—
17.34
Div yield (avg)%
18.54
20.89
22.32
20.35
19.85
20.73
21.49
22.36
21.85
20.92
5.81
21.49
20.91
32
17.75
Payout ratio%
29.46
30.22
27.77
27.23
24.58
22.34
20.67
18.70
21.25
20.36
11.14
20.67
23.46
44
560.9
Shares (diluted)M
611.5
618.0
682.3
640.3
689.5
650.0
755.4
865.7
911.8
889.3
560.1
5.22%
3.42%
70
5.68
Buyback yield%
16.11
18.11
17.65
19.70
22.27
21.78
19.62
22.15
20.61
21.25
19.40
21.25
20.15
30
0.695
D/E ratiox
1.547
1.592
1.601
1.527
1.569
1.695
1.825
1.860
2.144
2.476
1.066
1.860
1.648
71
1.357
Enterprise value¥B
2.003
2.060
2.215
2.424
2.591
2.512
2.195
2.356
2.057
2.004
4.822
(5.01%)
0.41%
65
13.04
LT debt¥B
15.78
17.93
20.83
20.88
21.97
21.74
26.02
28.85
32.78
35.90
0.906
10.32%
10.03%
10
Revenue
¥19.19B
5.67%
1.00×
Cost of revenue
¥12.32B
5.64%
1.00×
Operating expenses
¥4.649B
5.77%
1.01×
Property and equipment
16.73%
Spread over hurdle
(4.96%)