3.713
Revenue¥B
19.17
19.60
20.35
21.51
22.59
24.20
25.75
26.73
27.69
28.37
3.960
4.66%
4.40%
39
23.79
Revenue growth%
11.00
12.61
12.80
10.57
9.59
9.64
10.19
9.70
11.73
14.03
24.87
10.19
10.78
29
25.95
Gross margin%
20.79
21.21
21.90
20.76
17.90
15.11
16.69
14.53
15.37
15.34
8.55
15.34
17.29
45
17.23
Operating margin%
0.40
0.40
0.40
0.40
0.40
2.10
1.06
3.29
5.40
7.44
9.09
3.29
0.73
58
19.16
Net margin%
23.57
23.78
25.11
25.63
26.76
24.66
22.58
23.37
21.35
23.87
21.79
23.37
23.83
32
33.62
P/E ratio (avg)x
48.79
43.86
38.48
39.64
41.37
43.23
43.49
44.86
40.87
40.34
27.28
43.23
42.30
19
16.81
EV/EBITx
32.48
35.80
39.14
43.07
43.55
45.35
45.61
53.70
53.53
55.92
19.86
53.53
44.45
86
3.74
FCF yield (avg)%
8.93
10.37
11.92
11.52
11.59
9.08
6.64
8.04
9.47
9.24
7.34
9.08
9.36
8
7.25
FCF margin%
12.47
13.91
12.19
14.15
16.86
14.68
11.95
10.08
9.03
11.66
16.11
11.66
12.33
59
0.620
FCF / Net incomex
1.694
1.799
2.032
2.169
2.477
2.657
3.070
3.520
3.904
3.772
1.480
3.520
2.567
73
27.48
ROIC%
13.34
11.25
13.76
11.19
11.69
13.48
12.71
12.94
14.44
14.68
24.96
13.48
13.14
90
14.80
Return on equity%
24.99
25.94
23.77
24.25
23.53
23.46
20.89
18.33
19.72
16.87
27.67
19.72
23.49
60
12.05
Return on assets%
17.11
16.12
17.20
19.97
21.92
21.60
23.52
24.39
22.83
24.63
20.38
23.52
21.76
18
44.93
EPS¥
168.91
177.61
193.39
213.88
235.60
216.55
240.46
268.62
302.92
291.84
47.05
4.37%
5.16%
—
26.32
EPS growth%
16.90
16.91
19.25
18.12
16.19
18.82
15.99
14.59
15.75
16.29
13.88
15.99
16.60
12
110.70
Bookvalue per sh¥
89.44
94.61
84.73
84.70
90.99
99.11
90.65
95.33
86.60
75.98
128.62
(3.54%)
(1.14%)
—
104.91
FCF per share¥
46.04
44.11
48.95
55.21
61.30
64.33
65.35
61.94
72.17
75.97
132.82
4.39%
5.32%
—
41.53
Dividend per sh¥
143.09
135.91
131.17
122.55
130.74
123.09
142.42
151.38
170.90
199.69
159.83
8.84%
4.36%
—
2.52
Div yield (avg)%
6.75
6.51
5.27
7.41
7.82
9.12
10.43
7.59
5.87
6.10
19.77
7.59
7.08
71
7.69
Payout ratio%
2.53
2.06
3.00
5.10
7.72
9.00
6.69
7.33
9.31
7.98
13.43
7.98
7.01
52
89.78
Shares (diluted)M
117.1
131.5
133.6
141.8
131.9
150.7
151.5
153.5
175.9
192.6
92.71
7.87%
4.60%
72
18.38
Buyback yield%
0.40
1.05
0.40
0.87
1.57
0.40
0.40
0.40
0.40
1.86
25.85
0.40
0.40
14
1.757
D/E ratiox
0.896
1.030
1.044
1.139
1.084
1.214
1.263
1.432
1.539
1.566
1.505
1.432
1.176
79
1.093
Enterprise value¥B
22.89
22.50
25.61
26.42
30.80
31.82
37.14
40.45
41.18
48.92
11.83
9.69%
7.41%
64
5.915
LT debt¥B
8.312
8.328
8.344
8.603
8.245
8.807
9.475
10.01
9.649
8.686
13.29
1.05%
(0.05%)
20
Revenue
¥28.37B
4.40%
1.00×
Cost of revenue
¥14.13B
4.41%
1.00×
Operating expenses
¥6.874B
4.52%
1.01×
Property and equipment
15.67%
Cash and investments
14.77%
Return on capital
147.55%
Spread over hurdle
140.53%