0.907
Revenue¥B
1.347
1.421
1.475
1.566
1.646
1.738
1.845
1.988
2.114
2.192
1.010
5.90%
5.78%
77
24.74
Revenue growth%
14.69
15.10
16.07
15.98
15.22
16.92
19.40
21.96
23.49
21.94
4.59
21.94
16.49
33
6.98
Gross margin%
28.41
29.45
27.82
26.96
27.85
29.27
27.71
27.80
27.05
27.74
24.52
27.74
27.81
40
24.01
Operating margin%
33.97
35.46
36.13
33.62
36.29
38.53
38.73
37.91
38.48
36.52
4.57
38.48
36.41
9
23.47
Net margin%
16.15
13.90
15.59
15.43
15.07
15.41
16.60
14.86
17.22
19.57
18.49
16.60
15.51
46
10.09
P/E ratio (avg)x
20.00
21.39
21.27
22.60
22.61
26.80
31.21
34.48
34.05
33.42
17.13
33.42
24.70
8
25.14
EV/EBITx
48.00
54.92
61.83
74.51
79.18
84.23
88.09
101.6
123.1
135.0
36.10
101.6
81.70
33
18.25
FCF yield (avg)%
13.22
12.06
13.37
13.71
11.53
12.66
14.53
15.97
13.89
14.65
17.89
14.53
13.54
20
8.25
FCF margin%
18.05
19.26
18.12
20.78
23.50
23.35
21.86
21.47
19.12
21.54
8.12
21.54
21.13
92
1.252
FCF / Net incomex
1.351
1.368
1.324
1.281
1.312
1.211
1.255
1.215
1.105
1.008
0.700
1.211
1.268
20
2.97
ROIC%
15.82
17.75
20.59
23.11
23.24
25.65
22.87
24.14
23.30
26.13
7.94
24.14
23.17
45
21.92
Return on equity%
30.30
27.97
25.43
23.78
23.65
21.57
20.07
17.89
18.12
19.46
8.82
19.46
22.61
50
19.22
Return on assets%
10.65
7.99
6.38
7.40
7.86
8.15
8.99
11.96
10.68
10.46
10.46
10.46
8.57
22
18.98
EPS¥
57.82
58.58
54.81
59.32
63.87
68.70
59.60
54.50
55.46
50.90
20.13
(4.44%)
(2.06%)
—
9.05
EPS growth%
12.53
12.12
9.51
7.92
5.45
5.80
5.06
6.14
8.38
6.18
3.12
6.14
7.05
47
52.26
Bookvalue per sh¥
47.95
46.25
48.81
47.02
46.83
47.80
48.70
51.44
51.74
47.98
41.55
0.49%
(0.97%)
—
66.97
FCF per share¥
96.47
100.62
114.52
127.36
144.27
153.14
167.83
153.51
150.89
137.17
20.57
(1.00%)
3.82%
—
22.10
Dividend per sh¥
59.68
61.64
58.50
53.96
56.99
64.36
57.66
61.19
61.21
55.63
84.68
(0.48%)
(0.13%)
—
16.95
Div yield (avg)%
10.61
7.65
8.72
9.86
8.05
7.34
9.23
11.07
10.92
12.30
15.91
10.92
9.54
37
16.22
Payout ratio%
14.31
13.63
13.61
16.44
17.75
19.74
17.64
16.94
16.08
17.83
21.56
17.64
16.69
92
7.401
Shares (diluted)M
10.75
11.56
12.73
15.01
16.91
17.35
20.09
20.03
20.36
24.52
7.790
7.71%
9.59%
19
3.82
Buyback yield%
32.33
30.52
32.17
30.27
27.78
27.78
27.72
26.90
26.61
28.34
29.50
27.72
28.06
31
1.471
D/E ratiox
0.673
0.748
0.771
0.720
0.647
0.662
0.631
0.653
0.729
0.749
0.436
0.662
0.696
92
1.566
Enterprise value¥B
0.576
0.517
0.491
0.481
0.465
0.467
0.497
0.501
0.545
0.560
1.862
3.77%
(1.34%)
47
1.846
LT debt¥B
1.700
1.596
1.648
1.528
1.549
1.478
1.506
1.436
1.580
1.518
0.099
(0.40%)
(0.31%)
79
Revenue
¥2.192B
5.78%
1.00×
Cost of revenue
¥1.407B
5.81%
1.00×
Operating expenses
¥282.0M
5.83%
1.00×
Property and equipment
19.57%
Cash and investments
13.99%
Spread over hurdle
16.62%