5.025
Revenue¥B
9.006
9.258
9.686
9.758
9.738
10.15
10.52
10.72
11.17
11.33
5.417
3.08%
2.68%
26
6.10
Revenue growth%
22.41
20.46
20.92
18.86
19.84
19.23
21.10
20.24
19.42
19.94
23.40
19.94
20.09
41
19.25
Gross margin%
26.66
26.87
25.07
22.92
23.42
22.12
23.18
22.93
25.00
23.37
15.87
23.18
23.40
54
4.59
Operating margin%
26.88
23.94
22.92
23.71
25.49
22.55
19.93
22.93
22.65
20.15
8.17
22.55
22.93
17
10.90
Net margin%
9.37
11.78
14.33
16.60
13.79
12.37
11.61
13.29
13.11
15.30
14.32
13.11
13.20
39
37.13
P/E ratio (avg)x
34.56
35.69
40.71
38.39
39.72
38.88
43.31
43.17
47.91
46.78
33.52
43.31
40.22
38
19.87
EV/EBITx
19.56
17.91
16.07
17.58
19.74
19.21
17.92
18.37
17.73
19.33
9.582
18.37
18.15
83
15.20
FCF yield (avg)%
2.92
5.83
4.13
3.14
5.07
3.17
5.06
5.90
7.89
8.89
12.59
5.90
5.06
5
8.10
FCF margin%
29.78
30.66
28.37
26.46
27.04
24.41
26.64
26.83
28.74
27.23
9.71
26.83
27.14
87
1.652
FCF / Net incomex
1.272
1.263
1.474
1.599
1.795
1.796
1.970
2.191
2.361
2.722
1.790
2.191
1.795
34
9.75
ROIC%
4.82
2.57
4.32
4.15
5.83
3.26
2.74
0.40
0.40
0.40
7.29
0.40
3.00
76
12.90
Return on equity%
0.40
0.40
2.86
3.28
4.44
7.35
4.89
2.25
0.40
0.93
5.40
2.25
2.55
11
21.16
Return on assets%
15.59
15.65
15.78
15.66
17.33
17.47
20.16
18.26
19.67
20.52
16.86
19.67
17.40
10
260.74
EPS¥
153.71
163.04
164.86
193.24
184.88
176.65
176.75
173.79
176.44
208.69
266.06
2.45%
3.45%
—
8.78
EPS growth%
14.06
15.26
12.33
12.50
11.77
10.78
12.52
14.87
13.07
14.70
13.60
13.07
12.79
60
255.15
Bookvalue per sh¥
44.77
46.15
49.08
44.73
42.67
40.16
36.77
41.26
37.89
38.71
123.49
(1.93%)
(1.72%)
—
129.19
FCF per share¥
270.45
245.20
268.82
287.82
303.52
344.72
315.74
317.48
291.09
302.03
223.41
(0.10%)
1.46%
—
215.86
Dividend per sh¥
43.26
51.01
50.57
49.20
48.40
50.36
49.47
56.56
62.55
65.73
81.49
6.31%
4.07%
—
28.07
Div yield (avg)%
7.28
6.00
3.06
3.35
3.06
1.44
0.40
3.37
1.00
1.90
28.68
1.44
3.06
56
8.25
Payout ratio%
26.17
28.82
28.80
30.21
30.80
30.10
27.84
26.78
28.46
30.17
20.83
28.46
28.81
18
28.22
Shares (diluted)M
30.05
33.22
31.40
34.73
38.67
41.23
36.98
36.41
34.17
31.59
27.74
(3.97%)
0.97%
82
29.34
Buyback yield%
13.52
14.25
12.02
9.95
12.56
12.39
13.10
15.74
14.85
17.08
24.90
14.85
13.31
68
0.617
D/E ratiox
0.157
0.178
0.197
0.185
0.188
0.192
0.190
0.172
0.168
0.161
1.107
0.172
0.182
53
2.151
Enterprise value¥B
9.306
10.98
11.06
11.95
12.49
12.95
12.73
13.88
13.83
13.43
13.05
1.46%
4.80%
55
8.311
LT debt¥B
4.396
4.618
4.324
4.581
4.120
3.937
4.088
4.243
3.678
3.635
6.392
(2.48%)
(1.07%)
88
Revenue
¥11.33B
2.68%
1.00×
Cost of revenue
¥6.803B
2.80%
1.01×
Operating expenses
¥1.630B
1.56%
0.90×
Goodwill & intangibles
19.77%
Property and equipment
19.24%
Spread over hurdle
12.54%