5.473
Revenue¥B
5.654
5.731
5.848
5.768
5.654
5.661
5.774
5.738
5.837
5.917
6.130
0.92%
0.43%
15
3.70
Revenue growth%
2.15
2.37
0.67
0.40
0.40
0.40
0.79
0.40
2.66
2.53
25.95
0.79
0.73
8
7.98
Gross margin%
6.87
7.74
10.39
9.01
9.00
8.72
8.20
6.93
9.03
8.11
11.72
8.20
8.46
52
27.63
Operating margin%
8.69
9.46
7.91
8.68
10.93
8.13
5.54
6.28
5.35
7.08
21.15
6.28
8.02
7
20.12
Net margin%
24.16
26.69
28.69
29.69
29.05
30.45
32.80
32.53
33.48
30.87
17.84
32.53
30.07
71
17.00
P/E ratio (avg)x
17.98
19.54
18.77
19.19
19.11
22.28
21.79
20.97
21.28
22.97
16.30
21.79
20.25
58
35.60
EV/EBITx
11.60
12.47
11.42
11.92
11.38
11.45
12.73
11.80
10.41
10.80
6.700
11.45
11.53
75
26.92
FCF yield (avg)%
34.08
35.14
35.18
36.25
35.50
37.30
38.60
36.40
34.38
33.85
17.30
36.40
35.34
48
19.34
FCF margin%
21.84
24.43
23.42
22.02
20.47
22.41
23.77
26.17
23.44
23.22
16.09
23.44
23.32
61
1.352
FCF / Net incomex
0.603
0.669
0.704
0.725
0.824
0.788
0.917
0.894
0.981
0.992
0.502
0.917
0.806
61
15.86
ROIC%
26.65
27.55
29.06
26.53
27.78
26.68
28.39
27.82
29.26
29.40
16.90
28.39
27.80
24
26.49
Return on equity%
33.61
31.28
31.36
28.53
31.40
33.11
35.10
35.58
34.74
34.47
20.49
34.74
33.36
50
18.72
Return on assets%
30.46
31.68
33.10
34.78
34.20
33.20
34.00
31.84
34.14
32.17
13.84
33.20
33.15
16
266.07
EPS¥
237.52
259.03
244.29
228.68
257.15
259.79
246.20
256.14
292.20
335.24
274.37
5.45%
3.51%
—
4.11
EPS growth%
30.60
33.22
35.51
35.58
32.68
32.22
29.42
29.36
28.40
28.46
26.95
29.36
31.41
24
131.94
Bookvalue per sh¥
353.55
356.50
344.67
372.92
334.95
307.58
344.21
347.65
370.06
414.76
154.41
4.37%
2.11%
—
324.05
FCF per share¥
465.18
522.19
491.61
443.61
457.64
481.15
496.49
527.43
563.98
562.86
353.76
4.23%
3.06%
—
286.86
Dividend per sh¥
319.49
284.70
302.68
313.27
320.81
316.61
310.27
334.07
357.38
335.24
415.59
0.88%
(0.56%)
—
6.80
Div yield (avg)%
12.82
11.12
13.13
10.58
12.18
9.44
8.31
9.28
9.92
10.84
15.37
9.44
10.71
67
11.99
Payout ratio%
17.03
14.92
16.62
19.13
20.34
22.20
24.21
25.06
25.62
22.88
26.66
24.21
21.27
26
9.751
Shares (diluted)M
11.23
12.12
11.45
12.10
12.89
12.68
12.31
11.96
12.76
12.64
9.808
(0.40%)
2.01%
55
15.78
Buyback yield%
12.27
12.48
13.84
16.11
17.11
17.09
17.23
14.83
17.04
15.75
28.05
17.04
15.93
88
0.131
D/E ratiox
1.271
1.220
1.187
1.088
1.174
1.300
1.437
1.376
1.239
1.362
0.663
1.362
1.255
38
0.466
Enterprise value¥B
3.335
3.672
4.050
3.777
3.444
3.639
3.231
3.227
3.169
3.112
1.679
(2.00%)
(0.50%)
74
6.091
LT debt¥B
4.756
4.380
4.733
4.889
4.501
4.808
4.268
4.280
4.596
4.988
3.834
2.08%
1.40%
49
Revenue
¥5.917B
0.43%
1.00×
Cost of revenue
¥4.142B
0.43%
1.00×
Operating expenses
¥916.3M
(0.25%)
0.93×
Cash and investments
16.88%
Property and equipment
16.01%
Spread over hurdle
(0.34%)