5.296
Revenue¥B
6.695
6.906
7.249
7.618
7.816
8.201
8.299
8.409
8.727
9.112
5.450
3.12%
3.25%
82
17.24
Revenue growth%
29.01
30.97
28.91
30.70
32.16
29.75
26.85
24.62
27.30
24.60
28.39
26.85
28.96
26
5.24
Gross margin%
5.06
7.83
7.86
10.48
10.82
9.35
6.86
7.14
6.92
7.58
21.29
7.14
7.70
36
3.42
Operating margin%
31.35
33.72
33.51
32.30
31.21
31.64
33.67
35.19
33.75
33.46
13.66
33.67
33.48
11
4.91
Net margin%
28.30
25.39
23.29
25.69
25.32
25.68
28.31
31.14
28.70
26.88
15.82
28.31
26.28
5
33.47
P/E ratio (avg)x
21.90
25.08
24.81
24.59
24.09
25.55
29.56
29.19
32.67
32.89
7.245
29.56
25.31
27
7.123
EV/EBITx
44.73
45.80
51.82
51.19
54.75
54.63
57.29
56.44
62.25
68.36
23.89
57.29
54.69
83
17.17
FCF yield (avg)%
27.16
26.08
25.64
27.78
27.83
25.94
23.68
22.31
19.61
20.07
10.98
22.31
25.79
8
8.82
FCF margin%
16.59
13.75
15.65
14.04
12.84
11.81
8.93
11.03
12.45
14.70
16.66
11.81
13.29
33
1.767
FCF / Net incomex
1.681
2.010
2.129
2.271
2.622
2.700
3.211
3.245
3.893
3.951
1.688
3.245
2.661
14
22.88
ROIC%
27.61
29.81
28.56
29.61
28.03
29.31
31.58
32.19
29.49
30.19
12.55
30.19
29.55
21
15.23
Return on equity%
27.46
25.76
24.01
23.59
21.88
21.95
22.07
23.28
25.67
24.69
12.47
23.28
23.80
86
7.14
Return on assets%
6.70
7.05
6.39
7.52
4.53
6.95
6.64
8.96
7.58
10.02
20.48
7.58
7.00
58
2.48
EPS¥
2.19
2.21
2.05
2.08
2.29
2.04
1.91
2.10
1.86
2.07
2.64
(1.97%)
0.60%
—
24.82
EPS growth%
28.78
30.30
27.35
27.81
28.83
26.06
25.24
27.64
30.03
29.91
2.60
27.64
28.30
84
13.80
Bookvalue per sh¥
6.42
6.30
6.68
7.80
7.58
7.96
7.94
8.97
10.29
11.54
13.04
8.77%
7.18%
—
5.89
FCF per share¥
13.32
15.15
14.44
15.96
14.96
16.23
18.57
20.51
19.73
19.74
4.25
5.70%
4.21%
—
13.30
Dividend per sh¥
21.14
22.03
22.43
26.61
30.58
31.40
32.19
33.81
33.30
38.83
5.01
4.89%
7.54%
—
9.60
Div yield (avg)%
0.40
0.40
3.12
4.89
6.60
4.83
2.17
4.40
6.36
8.11
23.61
4.83
4.62
64
19.83
Payout ratio%
29.21
26.81
25.53
24.38
24.90
23.47
25.89
28.48
30.67
28.78
25.17
28.48
26.35
70
652.3
Shares (diluted)M
616.3
561.4
519.8
515.5
517.3
462.3
417.3
441.5
481.9
495.3
636.0
(0.87%)
(1.71%)
37
11.08
Buyback yield%
12.08
13.11
10.51
11.27
10.41
12.16
13.35
10.86
8.75
11.21
25.39
11.21
11.24
82
0.225
D/E ratiox
1.113
1.187
1.380
1.564
1.572
1.681
1.786
1.850
2.125
2.384
0.586
1.850
1.626
10
3.313
Enterprise value¥B
2.856
2.668
2.916
2.739
2.627
2.606
2.311
2.064
2.298
2.463
7.133
(1.28%)
(2.67%)
76
2.189
LT debt¥B
11.24
10.16
9.995
11.39
11.82
11.98
13.62
12.44
12.40
13.22
7.381
2.25%
2.79%
12
Revenue
¥9.112B
3.25%
1.00×
Cost of revenue
¥6.379B
3.55%
1.03×
Operating expenses
¥2.028B
2.94%
0.97×
Cash and investments
16.81%
Property and equipment
16.44%
Spread over hurdle
(5.87%)