28.34
Revenue¥B
32.77
33.08
33.80
33.61
33.34
33.94
35.23
36.31
36.59
38.06
30.80
2.68%
1.54%
41
29.12
Revenue growth%
8.15
6.11
4.90
7.12
8.24
9.04
11.53
9.63
9.43
6.79
10.32
9.43
8.19
42
19.07
Gross margin%
15.41
17.50
18.56
19.84
18.46
16.15
18.24
19.96
19.86
17.03
17.51
18.24
18.35
60
2.22
Operating margin%
6.98
6.36
6.96
7.25
7.95
6.93
8.63
7.01
4.05
1.56
24.54
6.93
6.97
11
24.19
Net margin%
24.94
24.61
23.17
23.60
25.39
26.16
29.08
29.78
29.86
31.00
25.63
29.78
25.77
82
33.34
P/E ratio (avg)x
13.66
12.99
14.52
15.55
14.18
13.49
13.68
14.68
14.21
15.47
27.80
14.21
14.19
52
30.09
EV/EBITx
11.34
10.55
11.28
10.46
10.32
11.07
11.73
12.02
12.69
12.64
20.69
12.02
11.31
46
15.12
FCF yield (avg)%
19.33
16.49
17.07
19.83
22.72
20.48
20.38
17.52
18.47
19.03
2.37
19.03
19.18
35
15.02
FCF margin%
5.82
8.16
7.32
7.01
9.15
11.84
14.32
17.26
16.01
17.61
13.30
16.01
10.50
56
0.336
FCF / Net incomex
1.853
2.126
2.399
2.591
2.956
3.440
3.659
4.130
4.237
4.103
0.976
4.103
3.198
22
9.29
ROIC%
8.85
7.70
8.37
6.23
8.83
10.32
7.87
7.77
6.75
6.30
19.59
7.77
7.82
15
16.92
Return on equity%
6.62
5.21
3.06
5.33
3.87
2.27
3.25
3.14
5.54
7.63
10.87
3.25
4.54
43
18.08
Return on assets%
26.08
23.94
23.63
24.37
22.56
20.08
19.10
16.11
14.03
11.47
17.56
16.11
21.32
62
6.62
EPS¥
11.11
10.24
10.49
11.67
10.76
11.51
12.17
12.05
11.79
12.05
7.19
2.29%
1.22%
—
24.65
EPS growth%
28.08
26.06
26.78
27.20
24.87
26.95
23.99
25.60
23.56
25.02
12.40
25.02
25.83
50
7.33
Bookvalue per sh¥
3.01
3.23
3.46
3.44
3.34
3.39
3.31
3.36
3.29
3.53
2.22
1.11%
0.18%
—
2.97
FCF per share¥
3.99
4.09
4.01
4.25
4.28
4.36
4.64
5.01
4.65
4.27
6.08
(0.06%)
(0.28%)
—
9.15
Dividend per sh¥
2.04
1.96
1.85
1.99
2.18
2.19
2.35
2.31
2.10
2.08
3.93
(0.97%)
0.49%
—
16.14
Div yield (avg)%
28.01
29.44
31.20
30.55
28.33
30.25
29.41
26.60
28.82
29.88
24.61
29.41
29.43
92
15.24
Payout ratio%
21.64
19.09
20.55
18.79
16.84
17.91
20.22
22.13
23.28
24.63
10.27
22.13
20.39
56
2.096
Shares (diluted)B
2.097
2.072
2.101
2.239
2.262
2.233
2.552
2.751
2.870
2.886
1.998
4.99%
2.98%
66
27.51
Buyback yield%
21.52
22.76
25.68
24.13
24.39
22.66
25.47
23.84
23.26
21.95
18.37
23.26
23.55
43
1.115
D/E ratiox
0.518
0.532
0.595
0.576
0.630
0.587
0.557
0.618
0.647
0.729
1.540
0.618
0.591
52
1.386
Enterprise value¥B
23.19
26.95
31.09
33.61
34.81
35.07
34.39
39.35
38.12
45.24
19.41
5.38%
8.10%
56
23.93
LT debt¥B
10.85
10.56
11.51
12.44
13.91
14.58
14.08
14.29
16.20
15.70
21.44
2.45%
3.93%
16
Revenue
¥38.06B
1.54%
1.00×
Cost of revenue
¥20.13B
1.37%
0.98×
Operating expenses
¥6.220B
1.67%
1.01×
Property and equipment
16.95%
Spread over hurdle
66.38%