5.512
Revenue¥B
5.050
5.186
5.488
5.852
6.221
6.680
7.029
7.280
7.696
8.134
5.994
5.51%
5.28%
6
2.33
Revenue growth%
27.90
25.88
28.03
28.89
29.08
29.74
29.85
30.68
32.38
29.61
28.06
29.85
29.34
11
14.82
Gross margin%
11.39
12.94
11.41
10.23
10.69
12.76
12.65
10.00
11.75
9.26
13.18
11.75
11.40
25
25.49
Operating margin%
35.78
38.60
36.14
39.04
37.86
38.89
35.94
35.12
34.08
35.33
27.22
35.33
36.04
79
4.87
Net margin%
14.36
15.47
17.19
15.57
13.01
12.00
13.03
11.21
13.76
14.98
5.51
13.03
14.06
61
16.21
P/E ratio (avg)x
39.94
45.47
53.90
64.02
66.34
65.67
75.60
85.23
87.25
93.13
10.47
85.23
66.00
87
18.12
EV/EBITx
54.17
54.27
59.73
64.86
62.25
61.72
58.09
58.55
67.91
73.26
35.30
61.72
60.73
70
25.57
FCF yield (avg)%
7.78
7.19
7.82
5.92
5.50
3.67
5.62
3.68
6.52
8.89
15.58
5.62
6.22
92
24.58
FCF margin%
27.76
27.02
25.17
25.13
25.27
23.26
21.17
21.06
19.36
18.97
17.59
21.06
24.20
10
0.102
FCF / Net incomex
2.143
2.291
2.429
2.806
3.171
3.282
3.213
3.416
3.923
4.681
1.038
3.416
3.192
92
17.65
ROIC%
20.75
21.41
22.48
20.49
20.93
21.91
19.01
21.76
22.78
23.75
13.62
21.91
21.59
92
7.71
Return on equity%
7.36
6.91
7.70
9.37
8.54
9.18
7.77
6.30
8.92
6.14
12.93
7.77
7.74
47
16.70
Return on assets%
26.06
26.14
24.32
23.84
23.69
22.22
24.06
21.16
19.21
20.77
27.53
21.16
23.77
13
20.42
EPS¥
53.89
57.33
55.18
53.83
57.38
62.74
58.46
54.89
53.61
62.01
21.89
1.56%
1.76%
—
21.13
EPS growth%
16.56
13.64
13.75
12.07
10.45
13.44
11.77
13.73
15.31
16.18
22.47
13.73
13.69
78
47.30
Bookvalue per sh¥
22.00
20.80
21.89
21.67
21.19
20.37
21.88
23.30
24.15
26.88
44.22
4.88%
1.58%
—
43.30
FCF per share¥
72.24
73.49
86.09
103.74
110.25
122.06
121.53
119.81
129.50
155.79
66.09
7.16%
8.43%
—
13.74
Dividend per sh¥
66.80
68.22
65.02
58.49
57.28
59.94
64.14
70.87
76.41
73.53
52.80
5.12%
1.19%
—
20.34
Div yield (avg)%
13.03
11.80
11.25
9.81
8.50
7.90
6.52
8.29
5.71
6.00
28.29
6.52
8.39
25
12.83
Payout ratio%
23.16
21.28
24.27
25.07
26.12
24.17
27.13
27.73
30.53
30.65
2.37
27.73
25.59
30
23.64
Shares (diluted)M
24.84
22.09
21.61
22.72
22.09
20.99
20.17
21.51
22.82
22.73
22.84
0.57%
(1.02%)
78
15.92
Buyback yield%
24.28
27.10
24.83
25.87
25.80
25.17
27.12
25.34
23.88
26.55
20.94
25.34
25.57
53
1.617
D/E ratiox
0.096
0.092
0.099
0.107
0.102
0.110
0.113
0.107
0.106
0.110
0.535
0.110
0.106
72
6.132
Enterprise value¥B
3.151
3.182
3.440
3.454
3.683
3.814
3.973
4.065
4.341
4.273
0.321
3.01%
3.58%
77
5.757
LT debt¥B
3.532
3.821
3.609
3.827
4.135
4.875
4.754
4.661
5.231
5.846
1.482
7.17%
4.73%
38
Revenue
¥8.134B
5.28%
1.00×
Cost of revenue
¥4.829B
5.52%
1.02×
Operating expenses
¥1.883B
5.05%
0.98×
Property and equipment
16.50%
Goodwill & intangibles
15.32%
Spread over hurdle
40.29%