21.90
Revenue¥B
23.78
24.38
25.48
26.01
27.14
28.10
29.30
30.60
31.18
31.24
23.34
2.85%
3.24%
31
5.58
Revenue growth%
31.01
32.11
32.49
29.51
30.83
31.33
30.12
28.37
29.45
31.19
11.06
30.12
30.92
16
22.06
Gross margin%
31.43
28.97
31.95
30.07
27.17
27.32
24.62
23.56
24.22
25.69
8.52
24.62
27.24
86
20.48
Operating margin%
1.23
3.03
1.36
3.31
1.11
0.40
2.41
2.31
4.53
3.70
4.23
2.41
2.36
11
11.43
Net margin%
12.07
11.27
8.28
9.49
6.92
4.29
1.82
3.25
3.24
1.49
27.08
3.24
5.61
13
16.32
P/E ratio (avg)x
30.95
30.12
30.96
30.24
32.88
30.25
26.46
28.71
30.38
27.99
27.55
28.71
30.24
21
34.46
EV/EBITx
9.904
10.90
10.77
12.22
11.78
12.72
14.43
13.57
14.61
14.61
12.46
14.43
12.47
85
26.28
FCF yield (avg)%
20.21
18.87
17.27
14.30
14.02
14.47
12.87
12.06
13.55
11.99
5.91
12.87
14.16
39
11.42
FCF margin%
30.02
27.78
30.77
27.93
26.62
26.86
24.91
27.84
28.45
27.66
19.11
27.66
27.81
48
1.346
FCF / Net incomex
0.414
0.419
0.442
0.423
0.377
0.350
0.319
0.313
0.317
0.306
0.573
0.317
0.363
81
13.11
ROIC%
22.01
24.40
25.92
25.80
25.80
23.54
25.34
22.93
22.06
23.59
28.78
23.54
23.99
48
15.00
Return on equity%
4.65
6.75
4.75
6.88
6.57
6.73
8.05
10.46
10.67
10.18
29.57
10.18
6.82
19
19.59
Return on assets%
26.44
26.82
29.02
32.01
33.56
30.73
28.40
30.23
29.58
30.92
29.65
30.23
29.91
60
784.99
EPS¥
1,126
1,168
1,137
1,076
1,060
1,129
1,185
1,238
1,290
1,347
828.28
4.92%
3.17%
—
26.08
EPS growth%
20.02
17.52
18.58
16.15
14.36
11.72
11.58
8.64
9.32
11.98
29.30
11.58
13.17
13
360.29
Bookvalue per sh¥
806.80
846.59
955.17
1,062
1,131
1,034
1,131
1,220
1,312
1,265
668.20
2.27%
4.18%
—
417.26
FCF per share¥
238.29
261.05
293.97
288.00
267.38
253.28
276.89
288.53
286.03
289.15
616.92
1.58%
1.25%
—
679.88
Dividend per sh¥
1,268
1,220
1,379
1,503
1,499
1,739
1,777
1,818
2,009
2,039
185.14
6.34%
5.52%
—
23.92
Div yield (avg)%
10.52
12.36
12.48
13.41
14.39
14.08
12.95
15.22
17.52
15.33
14.02
15.22
13.75
65
4.47
Payout ratio%
16.57
15.58
14.70
15.64
13.98
15.34
18.06
19.86
21.84
18.88
3.54
18.88
16.10
53
27.71
Shares (diluted)M
46.43
48.67
53.92
55.76
55.88
57.23
62.71
70.69
72.48
87.37
28.71
9.35%
6.32%
23
3.12
Buyback yield%
21.14
21.81
22.99
20.06
19.43
21.84
21.57
22.44
19.96
22.22
16.81
21.84
21.69
27
1.179
D/E ratiox
1.090
1.133
1.148
1.284
1.323
1.353
1.600
1.651
1.733
1.817
0.613
1.651
1.338
70
25.51
Enterprise value¥B
9.723
10.98
10.23
11.22
12.74
14.46
15.56
17.87
19.54
18.20
1.743
7.39%
6.19%
31
15.29
LT debt¥B
15.56
17.48
18.51
16.55
16.64
16.53
18.06
18.85
17.60
17.76
7.424
1.32%
0.19%
17
Revenue
¥31.24B
3.24%
1.00×
Cost of revenue
¥20.94B
3.30%
1.01×
Operating expenses
¥6.439B
2.62%
0.94×
Property and equipment
14.79%
Spread over hurdle
(0.38%)