1.069
Revenue¥B
12.75
12.89
13.21
13.29
13.62
13.59
13.93
14.31
14.30
14.59
1.161
1.39%
1.56%
48
18.54
Revenue growth%
16.57
14.41
12.08
14.06
13.95
16.24
17.57
17.92
20.87
23.77
14.32
17.92
16.40
84
12.71
Gross margin%
0.40
0.40
0.40
0.40
2.89
1.27
0.40
1.97
0.40
0.40
19.96
0.40
0.40
31
26.23
Operating margin%
4.60
4.57
2.92
2.45
2.71
1.55
0.59
0.52
1.01
3.67
21.78
1.01
2.58
27
15.41
Net margin%
17.05
18.65
19.24
20.67
22.10
20.42
22.39
20.21
20.88
17.94
13.27
20.42
20.31
66
6.496
P/E ratio (avg)x
35.49
34.55
36.89
32.88
29.99
28.99
26.35
26.50
26.46
26.44
31.14
26.46
29.49
53
31.86
EV/EBITx
10.81
10.95
11.84
13.22
13.89
14.03
14.00
12.76
12.01
10.93
16.47
12.76
12.39
28
23.71
FCF yield (avg)%
21.24
23.85
22.97
20.79
19.10
21.83
20.37
18.14
20.36
20.81
27.82
20.37
20.80
33
17.40
FCF margin%
12.41
14.00
14.24
13.67
14.73
15.39
12.97
14.58
14.42
15.52
19.19
14.58
14.33
56
1.737
FCF / Net incomex
1.209
1.324
1.259
1.439
1.476
1.592
1.727
1.852
2.024
2.001
0.493
1.852
1.534
38
17.66
ROIC%
23.96
25.56
27.92
29.02
31.83
32.36
29.72
30.82
28.43
29.43
2.16
29.72
29.23
30
8.17
Return on equity%
3.59
5.24
6.69
5.87
5.15
3.89
3.02
1.31
0.40
3.19
9.63
3.02
3.74
40
10.18
Return on assets%
21.56
21.53
20.69
21.56
20.23
20.01
18.12
15.17
15.75
13.54
11.56
15.75
20.12
18
5.15
EPS¥
3.16
3.25
3.29
3.07
3.30
3.59
3.49
3.55
3.30
3.58
5.51
1.67%
1.91%
—
18.22
EPS growth%
13.02
12.71
14.96
12.51
10.69
12.89
10.40
11.42
9.90
11.32
27.34
11.32
11.97
66
5.66
Bookvalue per sh¥
4.84
5.15
5.62
6.16
6.46
6.62
6.76
7.22
6.75
7.44
3.10
2.86%
5.39%
—
5.33
FCF per share¥
5.25
5.73
6.45
6.72
7.38
7.10
6.53
7.23
7.50
7.35
1.10
(0.08%)
4.12%
—
4.76
Dividend per sh¥
6.58
7.42
7.82
8.85
9.26
11.07
11.28
12.55
12.39
12.72
3.24
6.55%
8.26%
—
3.86
Div yield (avg)%
6.36
7.43
5.67
4.31
3.00
4.65
3.61
6.29
4.90
4.66
17.77
4.66
4.78
69
6.30
Payout ratio%
4.44
1.50
3.12
1.82
3.79
5.74
3.06
0.40
0.40
1.97
3.54
1.97
2.52
31
807.8
Shares (diluted)M
812.8
834.8
767.3
711.5
635.8
686.0
616.1
691.9
621.0
618.7
813.3
(0.54%)
(1.52%)
85
24.40
Buyback yield%
2.88
1.73
1.94
0.40
2.16
2.95
0.60
0.40
0.40
2.31
21.95
0.60
1.84
62
0.219
D/E ratiox
1.057
0.986
0.972
1.023
0.895
0.786
0.847
0.862
0.768
0.695
0.949
0.786
0.878
48
9.010
Enterprise value¥B
5.132
5.259
5.417
6.238
7.226
7.354
7.784
7.892
8.736
9.049
1.241
4.60%
7.07%
21
4.213
LT debt¥B
1.695
1.651
1.755
1.731
1.943
2.211
2.519
2.332
2.546
2.543
9.706
5.53%
4.44%
42
Revenue
¥14.59B
1.56%
1.00×
Cost of revenue
¥8.816B
1.59%
1.00×
Operating expenses
¥2.725B
1.57%
1.00×
Property and equipment
17.78%
Return on capital
170.29%
Spread over hurdle
162.05%