10.23
Revenue¥B
14.02
14.98
15.46
16.21
16.75
17.64
19.08
20.30
21.53
22.36
11.42
5.95%
5.35%
77
16.62
Revenue growth%
6.07
3.48
4.36
2.26
3.41
1.92
3.55
5.06
6.69
8.09
11.42
5.06
3.95
59
20.84
Gross margin%
9.92
9.38
8.92
7.33
9.47
8.51
8.75
5.88
4.55
5.51
26.68
5.88
8.63
35
10.81
Operating margin%
11.63
13.94
11.75
14.27
13.24
14.50
15.42
15.76
13.69
13.58
8.65
14.50
13.82
12
18.31
Net margin%
22.93
24.21
21.63
19.45
19.26
21.40
24.21
24.75
24.16
21.85
22.42
24.16
22.39
82
23.22
P/E ratio (avg)x
20.78
23.97
23.18
26.45
28.99
34.18
39.60
40.69
38.68
39.92
18.96
39.60
31.59
32
18.15
EV/EBITx
17.29
15.66
14.37
15.43
13.92
14.68
15.49
15.92
13.65
14.75
33.16
14.75
15.09
68
6.45
FCF yield (avg)%
4.94
5.19
4.72
4.99
2.78
3.47
1.33
2.52
4.56
6.80
8.23
3.47
4.64
88
24.38
FCF margin%
24.89
25.26
27.00
25.59
27.51
29.67
29.33
27.08
27.75
28.45
3.26
28.45
27.29
95
0.854
FCF / Net incomex
0.240
0.276
0.314
0.317
0.327
0.362
0.367
0.381
0.375
0.421
0.257
0.375
0.345
62
5.19
ROIC%
28.29
30.05
32.60
33.43
31.35
30.56
31.47
30.16
32.17
30.76
15.02
30.76
31.05
22
16.02
Return on equity%
5.45
6.86
9.23
9.24
8.81
8.07
10.46
10.26
10.11
11.96
4.81
10.26
9.23
64
26.54
Return on assets%
7.84
6.58
8.77
11.10
9.79
9.36
9.43
9.28
9.65
7.14
20.22
9.36
9.32
64
135.56
EPS¥
88.09
90.55
87.06
86.80
86.53
92.48
86.17
81.79
75.78
79.61
147.70
(1.65%)
(1.25%)
—
26.94
EPS growth%
14.75
14.07
12.32
10.15
8.91
9.37
12.22
13.43
13.46
16.23
16.97
13.43
12.88
82
78.31
Bookvalue per sh¥
276.61
262.39
301.83
308.85
319.62
306.34
353.57
333.00
358.77
394.09
210.58
4.28%
5.11%
—
181.65
FCF per share¥
319.83
347.39
403.60
468.90
488.65
565.22
627.62
706.89
718.73
795.34
178.97
10.23%
9.64%
—
263.96
Dividend per sh¥
297.35
310.13
349.55
398.65
457.84
448.79
437.62
444.13
447.10
462.52
167.62
0.20%
5.69%
—
8.66
Div yield (avg)%
15.48
14.30
15.23
16.60
18.75
17.63
19.22
21.13
19.44
22.10
29.19
19.44
18.19
14
8.84
Payout ratio%
34.36
34.87
37.86
38.91
38.56
39.24
36.76
35.11
32.31
33.44
10.21
35.11
35.94
8
48.69
Shares (diluted)M
36.74
32.96
33.34
31.26
31.90
29.99
28.90
31.23
32.82
31.70
48.77
(0.13%)
(3.03%)
88
8.83
Buyback yield%
18.83
20.83
22.14
20.03
22.11
21.64
24.10
26.43
24.31
26.09
19.24
24.31
22.13
71
0.450
D/E ratiox
3.517
4.094
4.363
4.525
5.259
6.075
7.263
7.432
7.510
8.835
0.703
7.432
5.667
65
7.121
Enterprise value¥B
15.99
14.70
14.90
14.54
13.16
14.22
13.06
11.94
11.85
10.58
14.42
(4.27%)
(5.14%)
11
15.57
LT debt¥B
31.67
33.80
40.39
47.02
53.94
53.91
61.77
66.34
76.91
91.21
3.438
11.08%
11.80%
6
Revenue
¥22.36B
5.35%
1.00×
Cost of revenue
¥12.40B
5.22%
0.99×
Operating expenses
¥4.519B
5.36%
1.00×
Property and equipment
16.98%
Spread over hurdle
53.58%