11.89
Revenue¥B
13.61
13.61
13.34
13.36
13.20
13.03
13.19
13.06
13.18
13.50
12.42
0.45%
(0.17%)
31
20.17
Revenue growth%
14.89
15.63
13.30
11.51
12.15
12.01
13.27
11.58
12.42
11.45
2.50
12.01
12.29
22
22.38
Gross margin%
19.37
20.72
22.53
21.91
21.40
21.18
18.47
18.28
20.66
21.71
15.93
20.66
20.95
77
24.40
Operating margin%
20.55
22.60
25.55
23.47
23.77
23.47
24.60
25.39
26.31
28.08
9.64
25.39
24.18
19
23.05
Net margin%
28.65
28.14
25.99
27.76
25.68
25.05
27.33
28.69
31.46
30.19
25.68
28.69
27.95
32
33.40
P/E ratio (avg)x
15.68
13.75
12.59
11.46
11.84
11.37
10.76
9.149
8.342
8.334
21.96
9.149
11.41
60
27.02
EV/EBITx
20.12
19.76
20.01
20.79
23.02
21.39
22.08
24.39
22.12
20.41
9.118
22.08
21.09
51
3.01
FCF yield (avg)%
32.65
33.97
33.63
33.62
32.95
30.07
30.08
29.99
29.40
29.39
29.56
29.99
31.37
47
27.93
FCF margin%
4.41
4.73
4.62
2.80
3.66
3.77
5.40
4.86
4.06
3.28
15.32
4.06
4.24
37
1.764
FCF / Net incomex
2.239
2.173
2.471
2.421
2.644
2.670
2.847
3.303
3.239
3.635
0.463
3.239
2.657
48
16.16
ROIC%
31.19
29.92
28.97
28.55
27.08
27.99
26.31
26.22
23.86
24.55
23.70
26.22
27.54
27
10.98
Return on equity%
18.17
18.67
17.82
16.85
17.61
17.76
19.40
17.58
15.13
17.01
18.44
17.58
17.68
7
15.15
Return on assets%
19.14
18.29
21.23
23.21
22.41
20.93
21.74
19.85
17.48
16.64
16.51
19.85
20.39
61
75.32
EPS¥
91.07
94.98
89.42
91.36
85.08
82.18
74.86
73.36
73.86
77.16
83.26
(1.93%)
(0.72%)
—
9.98
EPS growth%
16.20
16.36
16.71
14.71
12.84
14.66
14.05
16.67
17.29
19.43
25.38
16.67
16.28
43
154.07
Bookvalue per sh¥
194.62
197.89
194.55
198.83
193.52
187.89
178.90
181.16
186.11
162.57
218.24
(3.43%)
(1.93%)
—
85.09
FCF per share¥
86.37
86.76
81.68
83.52
72.63
68.70
72.19
75.40
67.69
60.77
194.49
(3.50%)
(4.11%)
—
180.02
Dividend per sh¥
45.67
44.99
42.49
38.47
37.51
38.88
33.64
32.72
33.08
31.47
110.62
(3.45%)
(5.13%)
—
13.92
Div yield (avg)%
30.06
32.57
32.54
32.51
31.21
29.34
26.92
27.52
29.97
29.26
12.89
29.26
30.01
92
3.48
Payout ratio%
4.98
6.79
8.91
10.18
8.39
5.74
3.51
3.99
6.04
6.94
12.42
5.74
6.41
26
103.1
Shares (diluted)M
127.3
148.3
142.3
165.9
191.3
204.3
223.1
260.6
268.9
275.1
98.14
7.54%
8.58%
61
3.77
Buyback yield%
23.13
26.08
26.58
24.79
23.71
20.94
20.34
22.66
21.93
20.28
27.00
20.94
22.89
38
1.405
D/E ratiox
0.335
0.335
0.321
0.338
0.327
0.342
0.291
0.250
0.229
0.235
0.199
0.250
0.324
21
4.092
Enterprise value¥B
16.06
16.58
16.99
17.75
19.41
23.20
25.10
29.62
33.90
39.91
6.746
15.51%
9.47%
69
8.288
LT debt¥B
5.598
5.656
6.089
5.790
5.952
6.069
6.575
6.922
6.952
7.136
6.903
3.69%
1.77%
49
Revenue
¥13.50B
(0.17%)
1.00×
Cost of revenue
¥8.110B
(0.08%)
1.01×
Operating expenses
¥3.120B
(0.49%)
0.97×
Property and equipment
16.56%