25.32
Revenue¥B
20.62
21.75
23.26
24.51
25.87
27.42
29.30
31.01
33.16
34.87
28.09
6.15%
6.28%
46
29.32
Revenue growth%
20.47
21.50
21.79
18.85
19.36
21.59
21.73
18.89
17.73
17.76
26.65
18.89
19.91
82
15.48
Gross margin%
14.36
14.46
16.25
13.53
10.79
11.23
13.48
13.56
15.28
12.98
25.69
13.48
13.55
80
7.42
Operating margin%
28.43
31.32
29.03
29.37
27.51
29.93
27.13
28.58
30.58
29.40
11.91
29.40
29.20
55
5.79
Net margin%
2.95
4.26
6.63
6.05
7.19
7.18
4.49
2.32
0.53
0.40
17.89
2.32
4.37
47
19.02
P/E ratio (avg)x
41.03
42.75
46.53
46.01
50.72
49.71
57.64
60.44
71.43
82.68
25.02
60.44
50.21
7
31.49
EV/EBITx
30.23
31.36
27.74
25.81
23.32
24.82
23.83
24.17
23.89
21.51
6.425
23.89
24.50
83
23.58
FCF yield (avg)%
20.10
22.99
21.04
20.07
19.63
19.94
22.27
23.52
21.87
22.76
10.01
22.27
21.46
79
17.14
FCF margin%
12.28
12.38
13.96
15.74
17.75
20.30
17.40
17.18
17.21
15.41
21.23
17.21
16.46
9
1.149
FCF / Net incomex
0.908
0.981
1.102
1.293
1.525
1.588
1.714
1.963
2.222
2.406
0.378
1.963
1.557
89
26.49
ROIC%
14.10
14.00
13.31
14.73
17.66
16.13
14.72
12.55
13.90
14.29
23.97
14.29
14.19
46
6.27
Return on equity%
5.39
5.94
4.14
4.37
3.20
3.88
2.92
0.40
2.60
2.38
24.13
2.60
3.54
18
18.86
Return on assets%
22.18
21.55
22.45
22.00
22.21
20.59
19.69
21.95
22.26
19.36
12.34
20.59
21.97
32
212.66
EPS¥
241.13
266.64
267.49
318.28
348.36
380.13
431.85
457.03
451.22
490.32
236.02
7.08%
7.22%
—
27.00
EPS growth%
5.27
4.52
7.52
5.58
5.26
3.66
2.49
5.36
6.98
4.63
22.39
4.63
5.26
35
151.83
Bookvalue per sh¥
251.59
263.93
286.68
283.98
329.55
330.75
354.44
388.25
397.15
449.17
77.23
6.39%
7.42%
—
198.72
FCF per share¥
196.21
207.07
209.77
185.99
172.72
169.78
150.26
151.64
162.26
180.55
165.55
0.89%
(0.19%)
—
94.35
Dividend per sh¥
38.69
36.86
35.30
37.01
35.16
30.17
31.89
33.13
35.37
38.19
39.10
1.67%
(1.26%)
—
27.60
Div yield (avg)%
16.76
14.68
17.08
15.76
13.68
12.69
12.65
10.35
9.36
11.05
9.33
11.05
13.18
81
7.17
Payout ratio%
15.78
17.70
17.98
15.32
14.87
16.31
14.86
12.81
11.62
14.54
13.62
14.54
15.10
60
100.3
Shares (diluted)M
149.0
165.7
185.1
198.3
221.5
229.9
250.8
267.4
286.2
284.2
98.03
5.11%
8.17%
41
25.98
Buyback yield%
24.11
22.51
24.47
27.42
28.45
25.85
23.30
23.58
25.85
24.41
4.43
24.41
24.44
53
1.271
D/E ratiox
2.594
2.758
2.680
2.911
3.281
3.309
3.857
3.654
3.478
3.339
0.694
3.478
3.295
80
5.024
Enterprise value¥B
5.230
4.970
4.720
4.114
3.990
4.149
4.499
3.931
4.233
4.412
14.67
2.03%
(1.74%)
51
24.11
LT debt¥B
31.67
32.61
37.25
43.02
44.06
46.22
51.20
56.13
61.38
58.69
15.88
5.90%
7.86%
37
Revenue
¥34.87B
6.28%
1.00×
Cost of revenue
¥19.13B
6.08%
0.98×
Operating expenses
¥5.766B
6.90%
1.06×
Property and equipment
15.93%
Spread over hurdle
15.41%