40.72
Revenue¥B
38.37
38.85
39.40
40.59
41.08
42.37
43.45
44.17
46.36
47.49
41.88
2.94%
2.23%
21
5.56
Revenue growth%
28.49
26.27
23.99
23.83
22.12
20.97
18.31
18.33
16.80
16.53
24.08
18.31
21.54
83
4.72
Gross margin%
12.86
12.97
14.41
12.90
10.83
9.64
6.92
9.90
7.53
7.44
2.69
7.53
10.37
82
5.33
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.30
1.77
3.99
3.21
19.95
3.21
0.40
12
18.65
Net margin%
27.75
28.34
28.44
29.18
31.97
34.59
33.56
30.61
31.51
34.26
21.59
33.56
31.06
89
15.76
P/E ratio (avg)x
27.87
27.04
25.21
27.18
29.04
32.58
34.54
38.50
40.65
42.53
27.92
38.50
30.81
79
21.75
EV/EBITx
11.51
12.31
13.04
14.87
16.19
17.34
16.05
17.03
18.15
16.91
22.18
17.03
16.12
62
2.32
FCF yield (avg)%
10.73
10.34
11.79
12.66
10.32
8.70
11.68
10.87
12.89
10.08
17.19
10.87
10.80
95
9.11
FCF margin%
18.93
19.22
21.42
19.49
21.51
19.24
21.55
22.05
21.17
19.78
29.56
21.17
20.47
59
1.028
FCF / Net incomex
0.411
0.390
0.363
0.337
0.346
0.375
0.363
0.351
0.349
0.365
1.695
0.363
0.363
32
7.77
ROIC%
6.65
5.23
6.25
8.76
8.13
10.59
11.20
13.28
15.82
18.28
21.71
13.28
9.67
46
28.44
Return on equity%
17.63
19.77
21.39
19.92
19.70
22.60
25.16
27.79
29.03
28.39
17.19
27.79
22.00
19
26.66
Return on assets%
7.69
5.54
7.57
4.63
3.44
3.16
0.87
0.40
3.22
1.75
14.94
1.75
3.33
41
103.36
EPS¥
207.38
231.60
265.97
267.95
288.55
282.42
312.53
328.79
360.79
386.78
115.73
6.03%
7.41%
—
29.18
EPS growth%
28.82
27.46
30.22
27.50
27.35
25.59
27.76
30.65
27.71
30.20
7.79
27.76
27.73
20
68.71
Bookvalue per sh¥
156.91
185.88
188.26
201.61
234.20
265.94
304.47
350.27
354.32
359.06
58.94
8.92%
8.45%
—
76.81
FCF per share¥
173.10
181.13
176.12
197.23
206.72
223.94
204.39
191.15
185.15
186.12
144.24
(2.08%)
0.67%
—
213.52
Dividend per sh¥
176.11
194.52
205.44
205.96
224.31
251.09
249.94
261.09
271.81
298.70
31.11
5.90%
5.32%
—
12.41
Div yield (avg)%
21.52
21.92
22.59
22.87
23.93
22.76
24.07
24.79
23.50
23.57
10.20
23.57
23.19
12
23.71
Payout ratio%
20.53
23.16
24.62
24.84
23.85
21.18
20.17
17.65
19.59
19.13
10.31
19.59
20.86
46
92.69
Shares (diluted)M
127.7
144.1
151.0
148.1
156.8
150.0
143.6
134.3
133.9
130.8
94.96
(3.56%)
1.70%
44
7.29
Buyback yield%
11.60
14.39
12.70
13.88
10.92
9.22
11.40
9.91
8.93
8.41
29.94
9.22
11.16
93
0.661
D/E ratiox
0.276
0.299
0.345
0.385
0.437
0.419
0.449
0.466
0.453
0.508
0.811
0.453
0.428
83
18.56
Enterprise value¥B
16.66
17.35
16.08
13.59
13.50
12.13
12.07
10.87
9.402
9.348
16.74
(7.08%)
(5.15%)
52
15.65
LT debt¥B
12.02
11.89
12.03
12.74
12.51
12.75
13.43
14.51
13.15
13.88
37.93
2.11%
1.54%
92
Revenue
¥47.49B
2.23%
1.00×
Cost of revenue
¥29.65B
2.31%
1.01×
Operating expenses
¥7.958B
2.34%
1.01×
Property and equipment
17.78%
Cash and investments
17.55%
Spread over hurdle
22.49%