18.89
Revenue¥B
17.64
17.54
17.96
18.01
18.69
19.12
19.61
19.87
20.40
20.71
20.19
2.07%
1.64%
49
23.71
Revenue growth%
14.51
13.01
12.35
14.93
12.71
12.07
9.31
11.22
8.57
8.21
18.97
9.31
12.21
89
7.55
Gross margin%
36.68
39.56
38.84
36.50
35.75
34.04
35.83
38.57
41.14
41.76
8.39
38.57
37.62
39
11.90
Operating margin%
2.88
0.74
2.48
0.40
0.40
3.21
2.17
3.06
2.59
3.75
11.24
3.06
2.53
57
19.69
Net margin%
21.01
22.08
19.33
16.61
18.42
17.04
18.20
19.43
18.49
16.22
22.17
18.20
18.45
87
14.83
P/E ratio (avg)x
12.29
11.56
12.96
13.02
15.10
14.61
15.08
14.65
16.12
17.07
16.38
15.08
14.63
94
22.32
EV/EBITx
50.78
46.96
46.90
45.26
48.74
52.18
58.68
64.57
65.31
73.71
30.46
64.57
51.48
20
17.77
FCF yield (avg)%
17.41
17.23
19.35
19.88
21.54
21.28
19.81
21.31
19.79
18.16
28.07
19.81
19.80
47
14.81
FCF margin%
1.87
4.82
3.84
2.87
1.76
2.68
4.49
3.60
4.96
3.38
26.53
3.60
3.49
11
0.984
FCF / Net incomex
1.386
1.390
1.309
1.291
1.211
1.231
1.285
1.185
1.150
1.109
1.406
1.185
1.258
39
13.94
ROIC%
21.91
23.48
23.56
21.03
20.51
23.22
20.78
18.41
20.85
23.75
18.24
20.85
21.47
33
20.45
Return on equity%
14.77
12.87
14.38
16.45
13.60
10.78
9.04
7.44
7.54
6.12
15.27
7.54
11.83
40
29.72
Return on assets%
24.02
22.71
21.91
21.51
23.41
23.29
25.44
23.98
22.84
24.86
17.18
23.98
23.35
45
66.19
EPS¥
54.91
51.54
48.40
47.07
51.55
56.50
56.45
49.26
50.90
43.88
69.48
(3.17%)
(1.82%)
—
3.48
EPS growth%
1.56
3.64
3.36
4.61
7.18
4.91
7.76
4.86
7.69
4.98
2.82
4.98
4.89
71
101.59
Bookvalue per sh¥
90.24
91.99
86.03
97.61
98.80
95.70
98.55
95.03
94.74
98.65
23.06
(0.03%)
1.20%
—
55.23
FCF per share¥
30.17
30.68
33.76
34.07
31.97
31.60
36.90
37.12
41.76
39.62
59.68
4.38%
2.81%
—
80.03
Dividend per sh¥
69.87
64.65
57.98
56.80
48.75
49.67
46.70
40.61
38.13
37.58
37.76
(5.07%)
(6.75%)
—
28.77
Div yield (avg)%
5.26
7.89
9.57
8.74
11.02
11.68
12.62
13.99
16.08
16.54
24.33
13.99
11.35
68
11.43
Payout ratio%
4.85
5.50
3.02
1.96
2.29
2.09
4.82
2.26
2.76
5.07
2.62
2.76
2.89
12
41.78
Shares (diluted)M
47.17
49.10
48.35
46.48
45.99
42.58
46.41
46.55
48.80
53.07
42.56
2.91%
1.71%
7
11.87
Buyback yield%
19.71
17.49
17.03
18.73
19.83
19.10
21.89
24.41
21.92
24.00
5.96
21.92
19.77
25
1.070
D/E ratiox
1.027
0.924
0.930
1.028
0.987
0.960
0.994
0.994
0.875
0.902
0.210
0.960
0.974
67
7.849
Enterprise value¥B
5.231
5.240
5.073
4.935
4.930
5.255
5.444
5.610
6.144
6.496
8.998
5.67%
3.78%
51
10.42
LT debt¥B
1.700
1.500
1.385
1.231
1.139
1.242
1.152
1.121
1.254
1.216
1.865
1.32%
(3.12%)
80
Revenue
¥20.71B
1.64%
1.00×
Cost of revenue
¥13.63B
1.31%
0.97×
Operating expenses
¥4.490B
2.04%
1.04×
Cash and investments
17.92%
Property and equipment
14.66%
Spread over hurdle
(0.37%)