6.634
Revenue¥B
6.662
6.877
7.086
7.616
7.993
8.337
8.691
9.205
9.781
10.35
6.822
5.31%
4.93%
15
8.15
Revenue growth%
19.58
21.95
20.40
21.27
22.17
23.89
24.20
26.27
25.36
24.25
29.94
24.25
23.03
46
7.52
Gross margin%
29.29
27.36
29.13
27.13
24.43
21.79
21.70
23.52
25.88
24.23
29.85
23.52
25.15
77
29.49
Operating margin%
9.23
10.50
12.73
11.18
13.07
11.65
12.29
13.00
12.63
14.12
28.23
12.63
12.46
75
21.59
Net margin%
27.09
25.32
25.26
22.28
21.30
18.35
16.83
16.40
15.03
16.74
22.59
16.74
19.83
22
33.83
P/E ratio (avg)x
26.07
28.12
29.84
29.48
26.02
25.23
22.47
23.11
24.02
24.08
22.95
24.02
25.62
8
26.20
EV/EBITx
46.53
46.31
55.44
56.99
60.46
60.32
70.05
81.61
96.52
101.1
22.29
81.61
60.39
37
6.05
FCF yield (avg)%
7.65
8.37
5.48
6.79
9.64
12.39
14.73
15.16
13.63
14.69
27.05
14.69
11.01
90
29.88
FCF margin%
12.02
14.21
12.35
12.15
10.92
10.11
8.03
6.87
6.80
8.30
13.00
8.03
10.52
32
0.278
FCF / Net incomex
1.103
1.119
1.149
1.135
1.089
0.955
0.982
0.974
1.016
0.949
0.262
0.974
1.053
15
11.53
ROIC%
20.66
18.36
20.39
20.22
19.45
20.32
19.30
20.05
21.04
19.30
4.33
20.05
20.14
69
23.82
Return on equity%
12.42
11.93
11.91
14.15
13.75
14.43
17.26
20.12
21.10
19.06
3.76
19.06
14.29
58
25.95
Return on assets%
9.34
9.82
7.47
5.56
3.57
1.35
0.43
2.77
0.40
0.40
18.94
0.43
3.17
39
70.03
EPS¥
45.74
43.89
48.27
50.17
51.52
55.26
55.50
56.76
52.73
51.22
76.40
(0.12%)
0.04%
—
14.91
EPS growth%
19.11
18.01
16.83
14.79
14.06
15.27
15.23
13.77
13.28
11.82
16.60
13.77
15.01
26
73.99
Bookvalue per sh¥
27.93
30.58
34.82
34.30
37.13
37.90
43.25
40.16
41.65
39.51
88.86
1.25%
3.57%
—
99.65
FCF per share¥
56.07
64.77
74.18
77.48
76.11
77.75
81.35
87.97
85.55
85.03
109.12
2.24%
5.38%
—
53.55
Dividend per sh¥
61.81
65.37
62.15
63.10
66.62
60.00
57.51
55.91
59.18
57.14
45.28
(3.02%)
(1.96%)
—
16.09
Div yield (avg)%
13.37
13.53
14.84
15.08
16.19
15.95
15.85
16.36
19.22
16.82
12.16
16.36
15.90
41
15.86
Payout ratio%
32.93
32.41
30.39
27.95
25.25
26.89
26.44
28.48
27.38
27.13
24.26
27.13
27.67
71
26.20
Shares (diluted)M
37.07
39.87
40.91
46.00
49.43
52.31
60.63
62.41
60.36
65.65
25.23
5.84%
5.65%
92
6.51
Buyback yield%
21.48
24.35
25.95
28.05
27.10
28.10
30.59
29.21
26.30
25.17
25.26
28.10
26.70
10
0.516
D/E ratiox
0.882
0.822
0.825
0.897
0.994
1.097
1.172
1.194
1.282
1.214
1.531
1.194
1.046
45
3.018
Enterprise value¥B
15.73
17.03
17.64
18.72
19.76
21.93
21.27
21.46
25.43
26.00
9.612
5.64%
6.21%
44
3.064
LT debt¥B
12.29
13.65
15.56
17.96
19.54
23.03
22.47
21.74
22.41
25.94
5.999
5.84%
8.57%
32
Revenue
¥10.35B
4.93%
1.00×
Cost of revenue
¥5.170B
5.32%
1.04×
Operating expenses
¥2.425B
4.66%
0.97×
Property and equipment
16.76%
Spread over hurdle
25.13%