1.303
Revenue¥B
3.695
3.721
3.888
3.931
4.005
4.058
4.093
4.145
4.181
4.259
1.335
1.24%
1.80%
88
11.34
Revenue growth%
28.49
27.05
26.58
26.99
29.26
32.09
30.96
33.95
34.24
33.79
19.60
33.79
30.11
64
19.20
Gross margin%
24.75
27.58
28.86
28.94
29.68
29.71
27.85
27.60
29.95
27.11
20.27
27.85
28.36
84
21.24
Operating margin%
26.49
29.18
28.31
31.10
31.05
28.84
31.70
30.98
33.73
34.80
5.49
31.70
31.02
66
11.58
Net margin%
0.40
2.12
3.75
4.14
3.12
3.27
1.35
2.67
0.40
2.22
29.40
2.22
2.45
78
7.718
P/E ratio (avg)x
13.56
13.76
14.62
16.74
19.37
20.55
21.73
21.85
23.72
26.38
24.28
21.85
19.96
58
8.690
EV/EBITx
34.40
31.05
32.97
30.42
26.49
24.02
22.04
21.34
21.90
21.04
15.72
21.90
25.26
29
28.64
FCF yield (avg)%
10.34
9.20
8.76
11.57
11.29
13.94
14.06
11.85
10.39
11.13
16.23
11.85
11.21
73
3.54
FCF margin%
14.76
17.44
18.36
19.30
16.72
18.00
18.36
18.30
15.43
17.41
24.98
18.00
17.72
40
1.258
FCF / Net incomex
0.707
0.648
0.702
0.612
0.584
0.639
0.667
0.577
0.531
0.549
0.351
0.577
0.625
90
24.65
ROIC%
31.12
31.88
32.37
32.65
32.05
29.12
27.33
29.45
29.15
30.87
28.87
29.15
31.00
33
5.86
Return on equity%
12.46
9.69
12.18
12.66
13.21
15.73
17.44
20.31
17.99
16.98
26.25
17.44
14.47
79
12.19
Return on assets%
12.44
10.75
13.06
12.10
13.23
12.51
14.69
13.09
10.47
8.06
15.18
12.51
12.47
19
2.75
EPS¥
3.70
3.49
3.40
3.93
4.49
4.96
4.91
5.43
6.07
5.92
2.94
5.68%
5.59%
—
13.30
EPS growth%
15.14
15.61
14.57
14.25
13.95
15.52
17.96
15.73
18.55
17.85
26.53
17.85
15.56
15
0.58
Bookvalue per sh¥
3.27
3.51
3.38
3.81
3.62
3.80
3.85
3.85
4.18
3.85
1.91
1.28%
2.91%
—
2.53
FCF per share¥
1.20
1.24
1.47
1.57
1.77
2.01
2.01
1.96
2.29
2.29
0.98
5.34%
7.65%
—
2.02
Dividend per sh¥
1.67
1.66
1.74
1.73
1.77
1.81
1.96
1.90
2.09
2.01
2.53
2.64%
3.36%
—
19.28
Div yield (avg)%
4.73
4.20
3.15
0.82
0.40
2.19
4.40
4.20
1.77
0.71
14.92
2.19
2.67
15
12.68
Payout ratio%
31.67
32.98
32.60
35.48
34.62
34.22
34.37
34.86
33.87
33.23
11.64
34.22
34.04
68
1.063
Shares (diluted)B
0.576
0.543
0.477
0.491
0.491
0.524
0.489
0.422
0.362
0.333
1.037
(7.47%)
(6.26%)
84
20.21
Buyback yield%
27.77
25.57
25.90
24.77
25.97
25.04
26.58
28.58
31.30
28.54
21.32
28.54
26.28
11
0.446
D/E ratiox
1.808
2.111
2.115
2.500
2.547
2.961
3.500
4.158
4.280
4.449
1.099
4.158
2.754
94
1.901
Enterprise value¥B
0.956
1.053
1.265
1.267
1.335
1.449
1.673
1.649
1.960
1.989
2.252
8.31%
9.26%
55
3.532
LT debt¥B
2.857
2.923
3.332
3.797
3.737
3.869
3.690
3.629
3.931
3.862
2.798
0.66%
3.27%
78
Revenue
¥4.259B
1.80%
1.00×
Cost of revenue
¥1.838B
1.65%
0.99×
Operating expenses
¥1.061B
2.46%
1.07×
Cash and investments
17.27%
Property and equipment
15.62%
Return on capital
184.43%
Spread over hurdle
175.94%