13.61
Revenue¥B
25.12
24.84
24.43
25.09
25.70
26.35
26.10
26.43
26.01
25.72
14.62
0.01%
0.19%
90
19.32
Revenue growth%
18.19
21.08
23.07
23.70
22.65
23.76
23.25
26.04
23.67
25.71
23.35
23.76
23.46
63
12.21
Gross margin%
13.93
16.76
18.30
15.34
13.20
16.03
14.25
11.79
11.94
13.14
21.06
13.14
14.09
65
29.26
Operating margin%
5.22
8.11
7.86
5.27
5.75
6.49
5.14
6.78
9.49
9.28
5.79
6.78
6.64
77
22.31
Net margin%
8.97
11.01
8.68
7.42
6.68
6.19
6.95
5.46
4.38
7.35
3.57
6.19
7.15
88
9.863
P/E ratio (avg)x
40.00
43.94
50.38
60.34
68.00
72.22
75.82
77.12
84.04
98.29
10.31
77.12
70.11
23
14.19
EV/EBITx
13.10
15.14
16.86
17.47
17.60
17.61
19.98
20.98
25.15
25.80
37.60
20.98
17.61
74
22.56
FCF yield (avg)%
10.14
10.91
11.52
9.41
8.44
6.77
6.61
6.47
5.85
3.31
19.47
6.47
7.61
44
5.70
FCF margin%
24.89
25.02
24.40
25.31
26.91
28.66
28.51
31.45
28.92
27.12
14.89
28.66
27.02
85
1.742
FCF / Net incomex
2.145
2.314
2.627
2.646
2.882
3.122
3.149
3.378
3.746
3.916
1.572
3.378
3.002
62
28.29
ROIC%
33.50
36.05
35.50
34.85
32.20
32.95
30.11
27.25
30.12
28.20
2.95
30.11
32.58
82
9.78
Return on equity%
25.53
22.95
23.86
21.05
19.34
17.66
15.88
18.64
21.59
24.21
9.07
18.64
21.32
53
17.48
Return on assets%
26.14
28.97
30.54
31.88
32.75
34.93
37.03
37.04
36.81
39.18
7.23
37.03
33.84
87
260.36
EPS¥
219.83
193.42
214.41
208.60
191.79
197.62
174.55
190.55
191.79
184.07
276.02
(0.82%)
(1.71%)
—
9.56
EPS growth%
0.64
0.40
1.40
0.40
1.98
3.07
3.25
0.63
0.40
0.40
29.81
0.63
0.63
64
391.26
Bookvalue per sh¥
114.43
124.75
123.22
115.20
106.92
117.95
120.39
110.34
110.10
120.21
462.94
2.37%
0.48%
—
106.62
FCF per share¥
445.86
459.28
506.05
491.49
566.18
650.52
698.23
737.56
737.49
727.47
345.40
5.14%
5.62%
—
428.06
Dividend per sh¥
336.35
359.57
396.05
460.99
498.13
554.61
637.44
612.98
658.54
730.59
205.79
7.96%
9.83%
—
2.04
Div yield (avg)%
29.08
28.48
28.99
26.26
26.09
23.31
20.57
21.89
19.97
18.09
27.09
20.57
24.70
61
9.33
Payout ratio%
24.00
22.69
20.51
18.26
20.89
18.83
15.85
15.90
16.96
16.61
2.88
16.61
18.54
55
38.17
Shares (diluted)M
49.24
52.24
51.51
57.53
66.52
70.24
72.82
86.51
101.3
117.6
37.51
12.07%
11.00%
52
7.27
Buyback yield%
17.99
20.64
21.79
20.20
19.40
21.40
22.21
23.07
22.34
21.19
16.55
22.21
21.29
23
1.121
D/E ratiox
1.764
1.860
1.927
1.947
2.011
1.924
1.905
2.093
2.151
2.197
1.786
2.093
1.937
50
13.72
Enterprise value¥B
3.588
3.295
3.636
3.282
3.615
3.289
3.489
3.570
3.979
4.399
16.03
4.01%
2.45%
72
18.97
LT debt¥B
7.094
7.164
8.602
8.682
9.995
12.07
13.81
16.20
15.97
16.93
23.78
11.11%
11.13%
72
Revenue
¥25.72B
0.19%
1.00×
Cost of revenue
¥13.95B
0.22%
1.00×
Operating expenses
¥5.003B
0.29%
1.01×
Property and equipment
17.41%
Spread over hurdle
14.13%