0.963
Revenue¥B
5.845
6.404
6.783
7.231
7.677
8.218
8.786
9.437
9.964
10.82
1.004
7.10%
7.32%
70
11.21
Revenue growth%
16.69
14.55
12.88
13.60
16.31
15.03
16.65
18.14
18.63
21.20
3.31
18.14
16.48
32
22.85
Gross margin%
27.65
28.38
26.93
25.98
25.84
23.95
24.74
23.16
25.81
26.95
27.72
24.74
25.91
44
5.35
Operating margin%
7.17
5.49
4.92
2.57
3.01
2.73
2.80
1.26
0.40
0.40
13.90
1.26
2.77
51
2.10
Net margin%
8.80
11.73
13.02
15.95
15.80
16.55
18.04
16.57
19.44
18.35
11.97
18.04
16.25
50
32.10
P/E ratio (avg)x
36.26
37.24
35.69
36.20
41.84
43.26
41.48
43.39
46.74
50.37
23.36
43.39
41.66
48
19.93
EV/EBITx
30.46
33.17
33.05
36.47
36.31
35.07
39.35
40.13
39.02
42.84
22.57
39.35
36.39
15
26.29
FCF yield (avg)%
23.28
21.15
20.14
18.65
16.79
19.78
21.66
22.87
20.77
17.84
11.16
20.77
20.45
47
15.43
FCF margin%
21.02
18.79
16.10
18.51
20.16
22.05
23.99
21.59
19.24
19.91
3.13
21.59
20.04
25
1.157
FCF / Net incomex
1.351
1.319
1.320
1.363
1.404
1.530
1.599
1.504
1.590
1.751
0.717
1.590
1.454
26
24.91
ROIC%
22.20
22.99
25.80
28.19
25.45
26.21
26.33
27.62
25.70
28.24
6.64
26.33
26.00
52
6.22
Return on equity%
8.85
10.50
9.46
12.25
12.47
13.04
15.05
17.87
16.84
18.92
20.04
16.84
12.75
30
6.09
Return on assets%
11.76
10.50
10.75
13.37
16.28
13.74
16.58
15.89
17.38
17.44
25.53
16.58
14.82
23
1.32
EPS¥
2.24
2.51
2.63
2.67
3.01
3.06
2.79
3.16
3.17
3.45
1.47
2.77%
4.92%
—
3.94
EPS growth%
18.37
19.70
22.35
22.62
20.15
17.37
16.69
16.71
14.76
15.77
7.13
16.69
17.87
85
0.31
Bookvalue per sh¥
2.05
2.26
2.42
2.63
2.93
3.09
3.50
4.12
4.38
4.68
0.79
9.82%
8.00%
—
2.07
FCF per share¥
2.18
2.12
2.20
2.40
2.19
2.00
1.93
2.01
2.19
2.36
2.04
1.46%
1.31%
—
0.80
Dividend per sh¥
1.85
2.12
1.98
1.95
1.88
2.03
2.32
2.29
2.45
2.73
2.00
7.80%
5.30%
—
18.02
Div yield (avg)%
0.40
0.72
3.09
0.84
0.40
0.40
2.83
5.77
7.91
5.40
17.06
5.40
1.84
13
15.64
Payout ratio%
30.88
30.01
29.92
29.63
27.65
30.21
31.78
33.71
31.66
32.13
9.59
31.78
30.54
25
7.595
Shares (diluted)B
8.822
10.05
9.699
9.126
10.17
10.09
10.22
11.13
11.11
10.76
7.379
1.13%
2.63%
8
6.71
Buyback yield%
18.26
16.39
13.85
16.17
14.92
12.93
13.01
14.67
12.68
15.44
12.96
13.01
14.80
63
0.274
D/E ratiox
1.139
1.342
1.447
1.513
1.527
1.520
1.444
1.481
1.543
1.474
1.026
1.481
1.478
25
13.10
Enterprise value¥B
1.542
1.457
1.654
1.783
1.916
2.069
2.361
2.423
2.664
2.535
12.05
5.76%
6.58%
84
11.67
LT debt¥B
12.15
12.29
11.39
12.21
10.67
10.55
11.55
10.49
11.56
9.994
12.55
(1.30%)
(2.33%)
29
Revenue
¥10.82B
7.32%
1.00×
Cost of revenue
¥7.572B
7.32%
1.00×
Operating expenses
¥2.269B
6.64%
0.94×
Cash and investments
17.08%
Property and equipment
16.62%
Spread over hurdle
(6.51%)