11.83
Revenue¥B
11.00
11.11
11.43
11.60
11.64
12.11
12.42
12.74
13.30
13.77
12.95
3.42%
2.70%
54
2.88
Revenue growth%
20.94
20.92
18.46
16.84
16.92
17.93
15.90
15.41
14.99
15.48
25.63
15.48
16.88
94
29.58
Gross margin%
12.91
11.34
10.82
9.41
8.13
6.76
5.73
5.09
6.73
8.08
11.37
6.73
8.10
37
29.89
Operating margin%
28.07
26.13
25.48
23.53
23.57
23.39
22.17
20.23
20.01
20.36
19.40
20.36
23.46
51
22.20
Net margin%
22.38
21.67
21.14
19.49
21.73
19.19
17.36
17.96
15.36
17.64
26.72
17.64
19.34
83
34.47
P/E ratio (avg)x
4.486
3.923
3.731
3.196
3.005
2.579
2.426
2.204
1.904
1.847
32.40
2.204
2.792
73
7.504
EV/EBITx
44.36
44.23
50.49
53.51
52.39
58.74
62.81
73.04
77.13
85.70
21.45
73.04
56.12
54
28.95
FCF yield (avg)%
12.19
14.76
11.83
11.41
8.72
7.81
8.49
6.30
7.06
6.45
3.47
7.06
8.61
81
27.40
FCF margin%
2.86
1.22
4.05
1.48
0.40
2.47
4.32
4.12
4.15
3.88
6.28
4.12
3.37
45
0.752
FCF / Net incomex
0.249
0.249
0.272
0.282
0.287
0.282
0.265
0.243
0.243
0.253
1.601
0.253
0.259
52
20.37
ROIC%
14.57
11.75
10.30
8.09
5.53
8.02
10.39
11.48
10.80
13.28
7.43
10.80
10.60
10
12.40
Return on equity%
25.83
26.27
26.93
27.09
25.34
26.11
25.41
25.73
27.96
30.06
22.84
26.11
26.19
41
10.12
Return on assets%
21.52
20.68
23.35
26.25
28.31
26.95
25.93
27.18
26.75
25.22
3.84
26.75
26.09
87
21.32
EPS¥
13.36
14.12
13.97
12.22
11.44
10.06
10.90
11.08
9.63
9.68
23.84
(3.29%)
(3.44%)
—
28.42
EPS growth%
1.42
0.40
0.40
0.40
1.78
1.40
1.18
0.40
0.40
0.40
19.95
0.40
0.40
27
27.07
Bookvalue per sh¥
7.33
6.88
7.30
7.24
7.00
6.49
6.36
6.56
5.99
5.88
12.47
(3.42%)
(2.85%)
—
18.77
FCF per share¥
24.95
29.42
32.42
31.08
30.55
35.92
34.63
36.90
36.21
38.96
12.54
4.98%
6.31%
—
23.22
Dividend per sh¥
8.68
8.69
10.02
10.02
9.80
11.30
12.04
13.61
12.98
14.94
22.99
8.79%
5.52%
—
14.94
Div yield (avg)%
5.76
6.21
3.56
4.99
7.02
8.46
6.25
4.52
5.37
7.69
8.86
6.25
5.98
9
23.41
Payout ratio%
5.45
7.76
8.16
5.25
5.82
3.65
5.62
7.82
6.57
7.48
19.62
6.57
6.19
69
348.9
Shares (diluted)M
493.9
483.0
499.7
501.6
523.5
588.2
559.8
609.8
624.8
657.2
349.2
4.66%
3.13%
95
3.35
Buyback yield%
7.27
7.79
5.89
6.88
4.92
7.40
9.52
8.42
9.63
6.85
18.48
8.42
7.34
19
0.137
D/E ratiox
2.071
1.887
2.100
2.363
2.283
2.285
2.346
2.580
2.636
2.576
0.371
2.576
2.315
28
3.028
Enterprise value¥B
5.662
5.275
4.925
4.847
4.190
4.422
4.021
3.755
3.507
3.584
5.670
(3.08%)
(4.72%)
36
10.98
LT debt¥B
14.63
14.40
16.94
18.48
20.24
20.51
21.44
22.69
24.69
27.48
13.87
6.31%
6.34%
52
Revenue
¥13.77B
2.70%
1.00×
Cost of revenue
¥8.768B
2.59%
0.99×
Operating expenses
¥3.467B
3.01%
1.03×
Goodwill & intangibles
22.09%
Property and equipment
15.17%
Spread over hurdle
10.29%