8.602
Revenue¥B
12.38
12.81
12.94
13.02
13.30
13.78
14.37
15.01
15.00
15.67
9.071
3.33%
2.81%
94
21.22
Revenue growth%
10.62
13.25
11.67
12.66
12.28
14.54
16.42
15.84
14.82
15.02
12.05
15.02
13.89
95
25.47
Gross margin%
18.49
19.44
16.80
19.05
22.04
24.36
26.89
29.35
27.72
28.91
9.67
27.72
23.20
41
19.08
Operating margin%
2.70
2.27
0.40
0.40
3.01
1.27
4.26
7.09
7.82
5.43
6.92
5.43
2.86
93
15.96
Net margin%
9.11
7.07
5.91
8.28
7.58
5.29
5.74
7.34
5.19
5.41
28.09
5.41
6.49
95
20.28
P/E ratio (avg)x
14.09
12.90
12.92
11.28
11.94
12.98
13.73
15.13
15.61
15.98
30.07
15.13
13.35
38
35.25
EV/EBITx
9.625
10.78
9.977
11.08
10.65
10.96
10.44
9.775
9.191
9.281
19.91
9.775
10.21
37
19.29
FCF yield (avg)%
22.42
20.02
20.63
21.77
20.46
21.89
23.73
23.82
24.99
25.42
11.63
23.82
22.16
13
26.06
FCF margin%
5.58
7.03
7.35
4.89
5.63
4.87
4.63
7.12
8.34
11.04
4.33
7.12
6.33
92
1.259
FCF / Net incomex
0.218
0.210
0.218
0.200
0.189
0.211
0.239
0.220
0.222
0.228
1.722
0.222
0.218
15
2.07
ROIC%
5.47
5.43
7.87
7.00
5.63
3.48
2.42
4.05
1.44
3.83
12.71
3.48
4.74
25
5.40
Return on equity%
16.97
17.64
17.58
19.79
19.97
20.89
23.60
24.61
21.92
23.66
8.88
23.60
20.43
8
28.17
Return on assets%
15.74
18.68
15.89
18.31
18.21
19.09
19.88
21.13
19.04
16.17
28.77
19.09
18.50
45
146.73
EPS¥
68.45
75.35
82.49
79.45
79.46
70.38
67.38
74.61
79.15
87.12
154.60
1.86%
2.48%
—
8.39
EPS growth%
2.36
3.53
2.53
4.31
4.60
3.59
5.93
3.57
2.75
2.22
15.00
3.57
3.55
81
64.94
Bookvalue per sh¥
93.12
102.89
104.29
118.36
125.52
117.33
120.49
134.01
128.54
117.30
40.35
(1.35%)
1.94%
—
237.10
FCF per share¥
357.22
359.30
352.22
399.24
459.89
475.71
467.62
455.43
522.79
544.98
114.27
3.45%
4.00%
—
49.21
Dividend per sh¥
79.77
69.75
62.11
58.97
63.09
56.79
51.68
47.36
42.91
38.67
122.01
(9.33%)
(6.66%)
—
9.39
Div yield (avg)%
29.97
27.38
25.88
25.07
24.68
27.33
29.05
30.64
33.30
30.85
13.57
30.64
28.21
86
16.37
Payout ratio%
28.92
29.05
31.47
28.98
28.88
29.88
29.16
31.16
28.75
28.49
24.01
29.16
29.02
29
32.62
Shares (diluted)M
41.45
48.95
55.19
60.79
72.23
77.22
79.79
86.13
85.84
88.36
34.48
4.11%
7.77%
73
10.23
Buyback yield%
26.38
25.11
22.78
24.58
27.38
29.43
26.59
27.54
28.11
28.10
13.81
28.10
26.99
61
0.255
D/E ratiox
0.195
0.175
0.184
0.181
0.188
0.203
0.224
0.216
0.219
0.244
1.028
0.219
0.199
81
17.13
Enterprise value¥B
11.75
13.81
14.13
15.07
17.29
18.67
22.30
23.31
24.16
27.91
13.60
10.05%
10.33%
36
0.836
LT debt¥B
2.701
2.927
2.824
2.989
3.099
3.078
2.862
2.728
2.711
2.396
9.366
(5.01%)
(2.49%)
93
Revenue
¥15.67B
2.81%
1.00×
Cost of revenue
¥8.299B
2.99%
1.02×
Operating expenses
¥3.209B
3.22%
1.04×
Cash and investments
18.97%
Property and equipment
16.18%
Spread over hurdle
21.90%