6.788
Revenue¥B
17.84
18.95
20.56
22.49
24.14
25.48
28.04
30.67
33.27
35.56
7.406
8.05%
7.98%
35
24.81
Revenue growth%
12.36
11.52
10.37
10.60
11.65
9.69
11.97
13.17
15.52
13.74
27.59
13.17
11.81
80
27.21
Gross margin%
31.77
32.38
32.47
30.69
27.88
25.11
25.52
25.69
26.36
23.68
6.37
25.52
27.12
53
25.81
Operating margin%
11.58
10.34
7.98
10.97
12.40
13.36
11.90
11.10
10.49
10.53
15.32
11.10
11.03
77
21.44
Net margin%
31.06
29.75
27.17
30.13
28.30
28.13
28.20
31.00
32.39
33.13
27.23
31.00
29.94
46
22.33
P/E ratio (avg)x
14.22
13.50
14.40
13.38
11.88
11.18
11.20
11.29
11.78
10.76
22.48
11.20
11.83
13
25.69
EV/EBITx
19.29
18.80
20.15
24.22
24.11
27.35
32.79
38.50
38.04
41.11
30.48
38.04
25.78
35
23.63
FCF yield (avg)%
19.33
21.06
20.04
21.61
19.84
18.41
17.12
19.62
20.52
21.87
12.55
19.62
19.94
68
24.96
FCF margin%
31.23
28.41
27.58
28.57
30.82
30.63
29.81
29.81
31.22
33.17
28.73
30.63
30.22
82
1.659
FCF / Net incomex
0.564
0.554
0.610
0.617
0.657
0.757
0.790
0.726
0.664
0.612
0.468
0.726
0.637
29
26.16
ROIC%
4.76
2.43
4.08
3.11
5.64
3.87
6.75
5.73
7.11
9.31
23.96
6.75
5.20
54
8.49
Return on equity%
4.09
4.78
4.21
4.95
3.27
0.61
1.30
2.73
4.12
7.07
7.78
2.73
4.11
26
29.26
Return on assets%
21.68
20.62
18.58
15.81
15.59
17.77
15.98
17.44
19.92
19.61
14.64
17.77
18.17
38
196.19
EPS¥
138.97
132.42
137.57
142.59
142.56
141.70
147.21
145.97
142.48
136.46
210.04
(0.87%)
0.17%
—
16.63
EPS growth%
20.71
17.92
16.37
14.55
11.84
11.41
8.63
6.81
7.53
6.20
6.35
7.53
11.63
48
78.52
Bookvalue per sh¥
70.30
75.11
82.67
78.85
78.55
79.15
77.11
81.82
93.66
105.06
64.23
5.99%
3.90%
—
71.92
FCF per share¥
163.64
180.32
177.65
188.99
191.14
212.50
227.58
212.69
198.54
194.24
185.11
0.32%
1.27%
—
68.53
Dividend per sh¥
61.07
72.48
79.16
81.95
82.96
80.60
94.43
107.91
121.06
124.48
82.79
8.45%
7.49%
—
4.39
Div yield (avg)%
11.92
13.13
12.53
13.56
11.50
10.87
10.00
11.98
13.23
14.25
17.77
11.98
12.25
61
17.44
Payout ratio%
23.65
22.20
22.16
21.54
19.00
18.15
18.88
19.34
20.87
23.66
17.40
19.34
21.21
86
149.5
Shares (diluted)M
169.7
164.4
152.6
144.0
150.8
147.9
160.1
171.2
195.9
212.6
146.0
7.11%
2.39%
17
5.22
Buyback yield%
2.83
3.17
4.99
5.28
7.92
9.26
11.31
11.23
10.80
12.30
5.18
11.23
8.59
89
0.915
D/E ratiox
1.009
1.089
1.232
1.346
1.442
1.616
1.848
1.941
2.109
2.120
1.771
1.941
1.529
76
25.58
Enterprise value¥B
5.301
5.676
6.110
6.233
6.375
6.720
6.116
6.063
5.579
4.750
25.12
(5.71%)
(0.67%)
37
16.22
LT debt¥B
2.215
2.224
2.320
2.310
2.192
2.310
2.417
2.396
2.135
2.254
5.726
0.57%
0.63%
28
Revenue
¥35.56B
7.98%
1.00×
Cost of revenue
¥19.34B
7.91%
0.99×
Operating expenses
¥4.238B
7.69%
0.97×
Property and equipment
17.07%
Spread over hurdle
29.11%