4.173
Revenue¥B
3.290
3.422
3.558
3.745
3.952
4.118
4.362
4.647
4.783
4.941
4.368
4.57%
4.34%
8
26.23
Revenue growth%
3.62
4.78
2.64
3.88
4.17
3.57
1.59
2.01
0.40
1.84
17.68
1.84
3.10
88
16.67
Gross margin%
27.79
30.59
29.46
30.34
31.55
34.41
31.55
29.71
28.48
28.26
4.70
29.71
30.03
74
18.72
Operating margin%
9.44
10.88
10.65
7.67
9.93
7.03
9.41
7.76
8.48
5.64
29.60
7.76
8.95
86
14.99
Net margin%
14.92
14.43
15.90
17.49
16.56
15.66
15.54
15.86
17.20
16.29
14.31
15.86
15.88
19
29.22
P/E ratio (avg)x
38.25
44.40
41.71
41.71
42.25
43.63
43.29
48.30
54.97
55.30
30.78
48.30
43.46
12
11.59
EV/EBITx
23.58
23.65
22.41
21.69
20.84
21.92
19.73
17.73
16.83
15.40
37.83
17.73
21.27
55
29.97
FCF yield (avg)%
5.78
3.59
6.35
6.87
8.01
8.30
8.49
9.55
11.58
13.32
24.43
9.55
8.16
41
15.85
FCF margin%
25.37
23.18
24.70
26.75
26.52
27.75
29.62
29.14
30.28
29.74
19.64
29.62
27.25
70
1.655
FCF / Net incomex
0.579
0.590
0.574
0.505
0.506
0.463
0.485
0.452
0.468
0.457
0.761
0.463
0.495
18
23.81
ROIC%
18.31
18.16
17.05
17.24
14.84
14.44
16.98
14.47
14.90
14.15
15.26
14.47
15.94
8
6.20
Return on equity%
30.48
29.24
30.59
29.03
29.71
31.87
29.58
32.46
30.80
31.23
18.63
31.23
30.54
6
18.43
Return on assets%
3.12
2.46
3.64
1.53
3.80
1.87
4.35
6.35
6.00
4.48
5.50
4.48
3.72
80
45.65
EPS¥
75.24
82.86
83.65
96.28
98.35
108.66
109.40
122.75
114.49
118.00
46.70
3.71%
5.11%
—
20.04
EPS growth%
14.00
12.71
10.61
9.34
6.75
8.71
10.94
10.42
10.64
10.09
2.66
10.42
10.52
91
56.48
Bookvalue per sh¥
98.84
116.23
113.38
118.47
138.49
153.67
174.08
174.45
172.26
175.92
40.19
4.90%
6.57%
—
15.05
FCF per share¥
57.63
54.94
51.66
47.95
50.24
46.60
45.63
43.47
42.66
39.78
34.76
(4.56%)
(2.92%)
—
56.87
Dividend per sh¥
11.97
13.01
11.82
11.48
10.67
11.62
10.48
9.46
9.93
10.64
33.93
(0.05%)
(1.10%)
—
9.45
Div yield (avg)%
17.76
15.46
16.34
18.59
16.49
13.74
12.47
15.46
14.36
14.47
12.22
14.36
15.46
40
12.74
Payout ratio%
7.94
6.99
4.86
7.09
9.82
7.62
6.27
4.71
4.35
5.04
4.82
5.04
6.63
35
41.81
Shares (diluted)M
39.98
42.55
43.64
39.18
39.33
39.80
41.80
42.61
39.60
38.23
41.96
(0.56%)
(0.57%)
39
6.47
Buyback yield%
9.45
10.47
13.00
10.10
8.11
7.17
7.71
7.91
10.84
12.19
10.99
7.91
9.78
23
0.719
D/E ratiox
1.259
1.231
1.384
1.374
1.508
1.558
1.548
1.540
1.760
1.696
1.781
1.558
1.524
10
5.046
Enterprise value¥B
4.730
4.843
5.173
5.244
5.600
5.937
5.772
6.072
6.017
5.875
0.864
0.97%
1.82%
47
3.491
LT debt¥B
5.047
4.922
4.547
4.567
4.907
4.733
4.986
5.131
5.021
5.135
2.741
0.91%
(0.65%)
90
Revenue
¥4.941B
4.34%
1.00×
Cost of revenue
¥3.459B
4.34%
1.00×
Operating expenses
¥1.000B
4.51%
1.02×
Property and equipment
14.35%
Spread over hurdle
(4.27%)