10.61
Revenue¥B
4.097
4.411
4.669
5.130
5.513
5.982
6.408
6.849
7.512
8.089
11.55
7.97%
8.04%
68
23.14
Revenue growth%
22.36
20.11
18.40
19.99
18.32
18.75
20.67
18.88
18.39
15.95
16.19
18.75
18.81
47
5.08
Gross margin%
32.57
31.65
32.91
33.91
33.83
32.25
32.95
31.52
30.74
29.83
3.88
31.52
32.41
18
18.12
Operating margin%
4.63
5.85
6.13
6.12
5.85
7.32
9.19
11.65
9.47
11.67
12.12
9.47
6.73
48
19.18
Net margin%
2.69
0.49
0.40
0.40
2.75
3.07
0.85
0.40
0.86
3.41
16.37
0.86
0.85
73
22.64
P/E ratio (avg)x
20.47
18.09
18.28
17.03
14.91
15.09
13.05
11.37
11.94
10.58
7.226
11.94
15.00
35
14.04
EV/EBITx
14.15
14.17
14.71
14.85
15.06
15.92
16.03
15.34
14.64
16.50
37.42
15.92
14.96
35
4.49
FCF yield (avg)%
18.76
20.19
22.09
21.20
19.39
17.22
18.72
17.98
15.70
15.86
15.10
17.22
18.74
40
18.99
FCF margin%
8.48
7.62
9.19
10.05
12.41
13.56
11.39
10.27
9.02
7.20
13.27
10.27
9.62
59
0.687
FCF / Net incomex
2.679
2.837
3.227
3.246
3.826
4.283
4.848
4.930
5.032
5.510
0.588
4.930
4.055
51
16.21
ROIC%
22.16
19.31
20.30
19.29
19.52
17.81
16.89
15.84
15.11
14.78
28.17
15.84
18.55
78
5.21
Return on equity%
13.75
15.39
16.06
15.54
18.18
19.80
22.27
24.33
22.11
20.61
13.83
22.11
18.99
9
22.81
Return on assets%
3.57
3.54
2.88
3.82
3.16
4.93
6.69
4.04
4.83
1.93
3.08
4.83
3.69
90
50.84
EPS¥
76.71
81.59
86.37
91.16
81.86
82.77
76.22
82.25
85.48
94.46
55.73
2.91%
1.22%
—
17.61
EPS growth%
22.29
20.13
17.81
15.63
16.10
15.33
17.93
20.24
19.85
21.50
6.65
19.85
18.89
59
69.93
Bookvalue per sh¥
175.33
197.12
198.19
217.17
246.79
238.79
230.85
239.82
238.54
280.58
49.21
2.60%
5.63%
—
66.96
FCF per share¥
37.14
34.95
38.21
34.95
37.34
40.32
42.42
45.54
40.86
35.42
119.77
(1.05%)
(0.70%)
—
40.80
Dividend per sh¥
101.59
121.93
125.54
136.99
140.96
147.14
164.96
164.12
178.43
193.83
23.55
6.58%
7.22%
—
12.15
Div yield (avg)%
19.84
20.09
17.86
15.55
15.71
13.24
15.15
16.37
16.13
15.50
19.86
15.50
15.92
95
6.08
Payout ratio%
1.07
0.40
0.40
2.83
4.67
6.10
3.41
6.13
5.57
4.62
25.81
5.57
4.02
34
55.81
Shares (diluted)M
69.98
64.54
64.98
59.34
66.20
70.62
79.14
83.22
90.05
82.54
54.59
4.51%
2.22%
65
16.72
Buyback yield%
6.99
9.91
7.06
7.32
9.27
6.97
8.93
11.47
12.43
14.41
28.43
11.47
9.10
22
0.840
D/E ratiox
1.916
1.834
1.904
1.936
2.103
2.255
2.574
2.843
2.818
3.269
0.604
2.818
2.179
74
10.19
Enterprise value¥B
2.503
2.597
2.712
2.422
2.722
2.906
2.588
2.499
2.388
2.583
4.920
(1.04%)
1.08%
73
7.517
LT debt¥B
7.110
7.631
7.802
8.129
8.772
9.580
10.30
11.47
12.11
12.75
6.466
7.76%
7.07%
90
Revenue
¥8.089B
8.04%
1.00×
Cost of revenue
¥3.933B
7.91%
0.99×
Operating expenses
¥1.968B
7.71%
0.97×
Property and equipment
19.06%
Goodwill & intangibles
17.06%