1.789
Revenue¥B
12.40
12.57
13.18
13.29
13.54
13.85
14.13
14.88
15.22
15.74
1.898
3.05%
2.77%
58
26.14
Revenue growth%
5.85
3.55
5.27
5.32
4.67
3.88
3.54
0.63
1.69
0.40
21.32
1.69
3.71
43
21.83
Gross margin%
10.81
12.06
13.70
14.44
17.25
18.36
18.99
17.15
17.00
17.40
16.61
17.40
17.07
87
5.87
Operating margin%
12.66
10.20
11.03
10.01
11.95
14.23
14.26
16.79
16.28
17.10
5.31
16.28
13.44
57
26.36
Net margin%
14.87
12.36
14.28
14.09
13.28
14.76
14.30
14.64
15.11
14.79
23.81
14.76
14.47
80
6.836
P/E ratio (avg)x
21.23
21.76
22.43
23.02
21.85
21.07
20.74
19.75
19.96
21.72
28.11
20.74
21.48
34
30.26
EV/EBITx
13.30
15.06
15.19
17.42
20.79
22.12
23.78
25.77
30.88
31.19
35.18
25.77
21.45
79
13.13
FCF yield (avg)%
12.01
9.86
10.76
10.45
10.20
9.82
7.95
7.73
6.77
3.91
24.73
7.73
9.84
57
20.43
FCF margin%
28.71
27.39
25.99
26.11
27.14
26.80
28.88
27.79
29.78
27.75
3.98
27.79
27.57
75
0.333
FCF / Net incomex
1.750
1.828
2.077
2.478
2.785
2.713
2.638
3.172
3.783
4.166
1.632
3.172
2.676
61
26.92
ROIC%
5.68
4.02
1.94
2.99
5.93
4.56
4.57
4.28
3.36
1.44
16.41
4.28
4.15
91
11.92
Return on equity%
22.51
22.28
23.54
24.71
21.80
21.90
21.53
19.46
16.72
15.57
2.94
19.46
21.85
12
19.22
Return on assets%
17.42
15.55
12.71
11.08
11.67
13.53
15.55
14.58
17.56
15.54
26.75
15.54
15.06
85
95.70
EPS¥
31.62
30.88
30.21
28.33
27.54
25.21
25.62
24.68
23.01
20.46
104.55
(5.78%)
(3.92%)
—
6.51
EPS growth%
31.75
34.07
31.81
30.90
30.25
28.06
26.25
25.91
23.31
24.00
25.02
25.91
29.15
70
35.07
Bookvalue per sh¥
210.64
218.73
212.12
217.74
234.75
243.67
246.58
267.19
281.76
299.77
144.13
5.01%
4.36%
—
82.76
FCF per share¥
55.35
56.68
60.61
55.26
60.59
56.59
58.41
57.64
60.06
53.57
92.53
(2.43%)
(0.69%)
—
136.22
Dividend per sh¥
32.65
35.81
32.98
30.76
33.54
30.84
31.33
32.25
36.32
32.69
161.64
(0.51%)
(0.56%)
—
29.71
Div yield (avg)%
16.30
17.10
19.72
20.40
22.36
22.59
20.76
18.87
19.74
17.69
14.41
19.74
19.73
67
29.63
Payout ratio%
26.03
23.15
23.72
22.46
22.84
24.44
25.17
25.46
24.13
21.88
7.24
24.44
23.93
41
19.38
Shares (diluted)M
18.14
17.02
17.84
19.52
18.08
15.99
17.37
18.41
16.80
15.89
20.09
(2.55%)
(2.63%)
78
7.33
Buyback yield%
25.87
26.50
26.34
28.53
29.22
30.35
31.72
31.84
34.69
32.56
2.59
31.84
29.79
19
1.486
D/E ratiox
1.603
1.477
1.409
1.378
1.353
1.377
1.252
1.261
1.245
1.377
0.841
1.261
1.377
90
0.942
Enterprise value¥B
14.28
15.10
14.64
16.41
16.05
18.07
17.32
19.71
21.72
23.68
7.792
8.09%
6.61%
91
10.21
LT debt¥B
8.193
8.894
8.837
10.01
11.20
11.48
12.46
14.10
14.04
15.63
3.987
6.91%
6.16%
14
Revenue
¥15.74B
2.77%
1.00×
Cost of revenue
¥8.059B
2.71%
0.99×
Operating expenses
¥3.638B
2.95%
1.02×
Property and equipment
16.92%
Cash and investments
16.43%