8.075
Revenue¥B
11.23
11.79
12.62
13.52
14.28
15.36
16.38
17.22
18.42
19.86
8.334
6.83%
6.53%
31
10.45
Revenue growth%
4.49
5.17
6.77
4.90
5.30
2.42
0.94
1.06
0.40
2.28
29.01
1.06
3.46
52
27.60
Gross margin%
25.41
24.79
24.29
22.12
24.56
22.61
24.88
23.81
24.43
21.49
22.34
23.81
24.36
26
10.65
Operating margin%
3.46
0.95
2.03
2.93
3.63
1.17
0.40
2.35
4.38
6.87
13.75
2.35
2.64
66
9.97
Net margin%
7.45
5.39
3.50
5.90
5.81
8.57
11.11
10.06
9.05
6.79
19.81
9.05
7.12
28
19.57
P/E ratio (avg)x
29.51
28.83
32.21
35.91
34.78
37.45
37.09
43.06
51.12
54.09
36.76
43.06
36.50
20
14.11
EV/EBITx
42.57
46.39
52.61
54.70
53.33
53.12
57.29
55.58
55.16
61.18
17.25
55.58
54.01
14
24.98
FCF yield (avg)%
9.87
8.06
7.37
6.25
3.99
1.32
4.11
5.62
6.26
6.87
18.09
5.62
6.26
44
17.00
FCF margin%
15.62
17.24
16.21
18.92
21.77
22.77
20.65
20.33
18.82
17.09
11.70
20.33
18.87
92
0.753
FCF / Net incomex
1.791
1.780
1.966
1.891
1.857
2.071
1.985
1.862
2.007
1.927
1.717
1.985
1.909
68
3.98
ROIC%
12.67
10.77
11.61
10.80
11.74
11.63
11.63
13.51
15.44
12.46
25.15
12.46
11.68
92
5.95
Return on equity%
24.36
22.61
19.67
17.61
18.48
18.84
20.46
20.21
22.34
22.09
2.67
20.46
20.34
49
15.56
Return on assets%
25.71
28.70
26.98
25.86
26.24
29.06
27.06
28.54
30.49
28.43
5.97
28.54
27.74
14
88.78
EPS¥
141.73
136.64
129.62
123.25
132.85
142.24
139.40
154.98
142.79
162.67
98.46
4.13%
1.95%
—
4.50
EPS growth%
17.90
16.92
14.23
12.01
10.43
8.33
5.43
6.14
7.85
9.75
24.25
7.85
10.09
70
107.01
Bookvalue per sh¥
277.86
285.93
344.17
368.75
374.57
406.66
488.89
480.19
576.14
620.60
267.68
10.63%
10.16%
—
221.30
FCF per share¥
169.03
159.84
143.71
123.09
122.87
113.99
96.81
102.65
102.76
104.11
114.04
(3.26%)
(4.05%)
—
78.48
Dividend per sh¥
97.40
109.28
101.68
96.47
102.76
95.10
92.36
82.45
88.77
87.00
143.43
(3.27%)
(1.07%)
—
29.87
Div yield (avg)%
12.28
11.12
12.99
11.05
13.33
14.13
17.11
15.15
14.28
16.89
18.02
15.15
13.73
46
21.28
Payout ratio%
14.39
12.61
12.20
13.54
10.89
10.71
11.00
8.05
10.42
13.41
24.57
10.71
11.60
47
19.90
Shares (diluted)M
21.73
21.56
18.75
18.56
17.68
15.93
16.81
16.33
15.10
16.56
19.35
(1.30%)
(2.27%)
34
10.42
Buyback yield%
24.58
22.19
24.82
23.40
21.19
19.18
19.40
22.11
19.35
18.65
7.99
19.35
21.65
58
1.741
D/E ratiox
0.731
0.808
0.746
0.730
0.670
0.726
0.632
0.646
0.705
0.669
0.242
0.669
0.715
11
8.910
Enterprise value¥B
20.98
22.25
24.30
26.02
26.77
27.42
31.55
33.94
36.41
36.89
6.178
6.63%
7.19%
87
16.26
LT debt¥B
8.005
8.442
9.302
9.013
8.773
9.347
9.871
10.44
9.220
9.485
3.241
1.57%
1.01%
76
Revenue
¥19.86B
6.53%
1.00×
Cost of revenue
¥11.69B
6.64%
1.01×
Operating expenses
¥3.178B
6.32%
0.98×
Cash and investments
20.84%
Property and equipment
13.59%