4.128
Revenue¥B
3.945
4.074
4.172
4.322
4.535
4.616
4.822
4.937
5.142
5.371
4.615
3.44%
3.27%
38
12.48
Revenue growth%
13.08
11.91
11.81
10.49
12.65
10.00
10.84
8.62
9.27
10.17
29.33
10.00
10.66
17
18.65
Gross margin%
9.98
11.68
9.55
9.11
6.98
7.57
9.59
9.49
12.26
11.77
12.09
9.59
9.57
18
19.51
Operating margin%
11.33
8.43
10.44
10.00
9.80
11.73
9.39
7.21
8.22
6.04
23.93
8.22
9.59
36
28.11
Net margin%
5.69
4.95
5.03
7.60
7.88
5.80
7.68
8.64
10.74
8.78
25.09
8.64
7.64
19
31.29
P/E ratio (avg)x
35.80
33.11
31.72
31.33
29.32
30.74
29.07
27.90
26.50
25.80
13.34
27.90
30.03
22
10.48
EV/EBITx
19.98
23.20
24.51
27.83
31.28
36.29
42.97
45.48
48.75
56.04
28.63
45.48
33.78
82
2.07
FCF yield (avg)%
5.27
4.17
6.16
4.59
2.40
4.36
6.76
8.08
10.22
10.90
8.93
8.08
5.71
46
27.96
FCF margin%
13.42
16.08
16.06
14.82
11.86
11.45
11.24
9.54
11.99
13.96
24.86
11.45
12.70
31
0.508
FCF / Net incomex
0.487
0.480
0.496
0.548
0.535
0.537
0.528
0.595
0.708
0.688
0.693
0.595
0.536
95
17.17
ROIC%
23.63
24.59
21.75
20.65
18.42
19.03
16.68
17.28
20.15
21.08
7.63
19.03
20.40
68
8.37
Return on equity%
9.99
12.22
10.18
12.56
11.84
12.08
10.27
10.63
10.93
13.57
12.43
10.93
11.38
51
21.69
Return on assets%
1.84
0.40
0.81
0.40
3.09
0.56
0.40
3.32
2.34
1.93
19.76
1.93
1.33
17
44.55
EPS¥
89.66
96.99
105.09
98.06
89.08
95.15
98.36
99.07
93.85
87.08
48.11
(0.45%)
0.81%
—
29.71
EPS growth%
24.94
25.19
27.85
28.02
30.12
30.03
27.75
30.62
32.31
29.90
27.99
30.03
28.96
62
43.66
Bookvalue per sh¥
30.14
30.55
29.81
35.48
38.90
42.82
49.05
56.28
60.95
72.22
17.10
13.17%
9.03%
—
64.79
FCF per share¥
26.45
25.81
23.31
21.90
20.95
18.59
16.60
17.45
15.73
15.37
81.71
(6.01%)
(4.65%)
—
37.67
Dividend per sh¥
65.20
66.28
65.94
59.19
61.31
58.63
54.46
61.35
64.06
62.30
33.27
0.32%
(0.06%)
—
8.70
Div yield (avg)%
26.57
24.70
22.70
22.57
20.27
23.16
23.30
23.76
25.27
24.59
25.87
23.76
23.53
45
17.19
Payout ratio%
1.81
2.58
1.53
4.35
5.94
7.14
9.31
11.65
9.48
9.58
25.81
9.48
6.54
52
68.29
Shares (diluted)M
84.42
83.27
85.39
79.94
75.04
87.94
95.78
91.38
100.7
106.0
66.17
7.16%
2.35%
61
26.42
Buyback yield%
28.33
26.14
25.54
25.16
26.16
23.99
21.02
19.65
20.22
22.99
27.28
21.02
24.57
18
1.639
D/E ratiox
1.450
1.414
1.496
1.509
1.524
1.429
1.645
1.804
1.979
2.197
1.613
1.804
1.516
86
5.521
Enterprise value¥B
2.223
2.313
2.257
2.044
2.235
2.221
2.288
2.403
2.603
2.334
3.748
0.87%
(0.06%)
55
1.822
LT debt¥B
5.568
5.400
5.454
6.384
6.736
6.787
7.049
8.319
9.160
10.31
1.321
8.89%
8.26%
35
Revenue
¥5.371B
3.27%
1.00×
Cost of revenue
¥3.344B
3.00%
0.97×
Operating expenses
¥1.287B
3.75%
1.05×
Property and equipment
16.26%
Goodwill & intangibles
16.19%
Spread over hurdle
26.39%