1.247
Revenue¥B
4.545
4.602
4.599
4.774
4.772
4.916
4.922
5.017
5.196
5.334
1.313
2.25%
2.02%
81
24.03
Revenue growth%
31.50
34.24
32.61
33.84
35.90
35.73
33.57
32.73
30.51
29.36
12.81
32.73
33.15
56
26.88
Gross margin%
17.89
18.97
16.06
18.10
19.92
21.93
18.94
20.01
21.80
19.81
22.90
20.01
19.39
52
18.26
Operating margin%
20.22
20.58
23.55
22.94
24.86
26.23
26.22
24.57
24.49
23.21
21.84
24.57
24.02
75
19.38
Net margin%
9.68
10.56
8.55
9.22
11.54
14.13
13.89
13.33
15.38
12.98
14.70
13.89
12.26
18
32.67
P/E ratio (avg)x
32.22
30.59
31.68
30.99
32.58
31.37
28.77
30.11
30.50
27.67
11.93
30.11
30.79
36
10.89
EV/EBITx
37.87
45.07
48.28
52.01
53.15
51.47
54.92
59.95
58.13
66.93
33.10
58.13
52.58
10
3.20
FCF yield (avg)%
23.63
26.29
28.24
29.64
30.28
30.85
31.98
31.54
31.50
30.66
17.36
31.50
30.47
59
16.79
FCF margin%
20.23
18.16
20.68
18.06
19.27
17.77
16.12
19.10
16.66
17.70
20.48
17.70
18.11
7
1.321
FCF / Net incomex
1.309
1.360
1.366
1.281
1.200
1.158
1.155
1.213
1.348
1.523
0.385
1.213
1.295
44
22.51
ROIC%
25.06
25.13
26.27
23.43
23.11
20.43
21.78
21.24
20.01
21.84
22.22
21.24
22.47
48
4.74
Return on equity%
0.40
0.40
0.40
1.95
3.45
1.95
1.86
2.41
4.95
3.55
16.19
2.41
1.95
21
18.76
Return on assets%
28.46
27.29
25.90
24.18
27.00
25.25
27.68
29.35
29.19
26.47
13.37
27.68
27.14
62
80.84
EPS¥
90.73
90.12
91.21
88.13
94.20
96.85
83.91
86.65
87.96
80.07
85.56
(3.20%)
(1.67%)
—
25.59
EPS growth%
7.17
5.88
7.09
6.69
8.52
6.80
6.74
7.74
7.60
10.05
6.25
7.60
7.13
92
86.46
Bookvalue per sh¥
96.55
101.19
110.02
118.78
138.16
146.90
169.38
172.15
188.93
175.52
50.15
4.90%
5.44%
—
105.54
FCF per share¥
59.64
56.71
52.72
58.07
58.56
58.73
63.97
62.48
56.23
49.14
78.41
(3.44%)
(2.96%)
—
86.92
Dividend per sh¥
127.36
138.72
137.14
146.80
140.48
148.01
156.89
143.32
152.70
143.53
50.73
0.43%
1.20%
—
22.19
Div yield (avg)%
8.25
6.30
5.65
6.13
4.59
4.36
6.18
6.22
8.04
6.24
12.29
6.22
6.20
42
27.11
Payout ratio%
13.71
14.19
13.69
15.94
13.61
11.31
11.52
10.17
11.87
9.85
28.28
11.31
12.74
55
28.86
Shares (diluted)M
41.46
39.61
41.40
39.55
39.38
43.56
51.80
56.07
61.71
66.33
29.85
10.99%
4.93%
49
29.92
Buyback yield%
22.69
25.16
22.85
21.43
24.15
27.06
26.52
27.91
28.65
26.26
12.12
27.06
25.71
56
0.713
D/E ratiox
1.586
1.648
1.640
1.676
1.775
2.089
2.059
2.132
2.358
2.619
1.582
2.132
1.917
89
1.451
Enterprise value¥B
1.143
1.299
1.275
1.390
1.477
1.750
1.884
1.863
2.098
2.213
2.401
8.42%
8.67%
13
0.550
LT debt¥B
4.134
4.265
3.931
4.223
4.507
4.445
4.482
4.332
4.004
3.941
1.146
(2.65%)
(0.49%)
55
Revenue
¥5.334B
2.02%
1.00×
Cost of revenue
¥3.376B
1.78%
0.98×
Operating expenses
¥1.317B
2.26%
1.02×
Cash and investments
18.20%
Property and equipment
17.65%
Spread over hurdle
16.48%