1.325
Revenue¥B
5.942
6.062
6.149
6.390
6.565
6.760
7.014
7.129
7.194
7.345
1.459
2.27%
2.37%
30
25.42
Revenue growth%
7.92
5.07
7.95
10.21
11.45
11.90
13.58
16.40
17.72
18.63
11.33
16.40
11.67
86
4.90
Gross margin%
25.14
23.19
21.41
20.69
19.32
16.77
19.67
19.09
20.00
22.17
25.21
19.67
20.35
84
12.44
Operating margin%
19.37
16.40
14.34
11.64
11.88
14.72
17.45
18.76
17.74
19.88
9.14
17.74
16.92
38
16.22
Net margin%
25.83
22.83
23.44
20.58
22.95
23.81
24.52
22.56
21.45
19.29
18.39
22.56
22.89
59
37.20
P/E ratio (avg)x
30.62
29.88
32.95
30.38
29.61
31.89
36.71
39.46
36.47
35.37
10.24
36.47
32.42
26
21.58
EV/EBITx
12.46
14.35
15.68
16.96
19.50
20.50
22.54
25.56
25.94
25.95
32.84
25.56
20.00
85
9.16
FCF yield (avg)%
22.46
23.01
22.23
21.00
20.62
20.77
22.01
23.70
21.87
19.30
18.71
21.87
21.94
30
20.48
FCF margin%
10.06
10.90
13.89
14.95
15.61
16.98
14.09
14.73
12.21
11.39
10.40
14.09
13.99
55
1.003
FCF / Net incomex
1.331
1.258
1.233
1.240
1.323
1.210
1.244
1.250
1.169
1.147
0.629
1.210
1.242
41
4.87
ROIC%
7.49
7.36
9.91
8.97
6.24
8.68
7.12
5.28
8.02
9.20
13.27
8.02
7.76
11
13.61
Return on equity%
3.45
4.05
5.03
6.33
8.88
10.29
8.34
6.13
7.84
8.24
8.15
8.24
7.09
38
20.50
Return on assets%
11.25
13.80
12.04
14.58
12.79
11.66
13.51
15.40
14.80
16.80
7.99
14.80
13.65
91
93.85
EPS¥
21.22
20.10
20.53
19.82
17.06
17.75
16.05
14.28
15.42
15.60
101.46
(1.78%)
(3.18%)
—
11.79
EPS growth%
15.91
15.22
16.22
16.31
17.22
16.38
17.86
16.32
16.39
16.84
22.02
16.39
16.35
67
89.67
Bookvalue per sh¥
34.11
31.89
35.54
40.59
40.54
38.75
35.66
37.03
34.91
36.55
108.86
(2.05%)
0.30%
—
21.31
FCF per share¥
110.16
104.86
117.32
121.74
136.75
157.02
144.74
134.48
145.89
146.85
31.11
1.44%
3.82%
—
77.10
Dividend per sh¥
90.32
97.07
96.66
98.62
87.76
89.30
98.66
91.55
96.02
106.17
71.86
3.88%
1.86%
—
26.05
Div yield (avg)%
24.93
23.73
26.37
29.07
26.49
27.69
29.89
29.40
27.15
29.61
9.67
29.40
27.42
12
22.26
Payout ratio%
8.26
10.11
7.65
9.59
10.07
7.65
7.64
5.00
3.47
2.30
14.33
5.00
7.65
91
34.52
Shares (diluted)M
36.82
40.22
44.32
41.52
43.55
39.70
36.28
33.36
34.73
37.17
35.89
(3.12%)
(0.63%)
62
14.86
Buyback yield%
13.37
10.61
10.24
8.53
6.05
3.87
4.94
4.56
6.56
6.98
24.90
4.94
6.77
87
1.538
D/E ratiox
0.489
0.539
0.570
0.530
0.564
0.521
0.570
0.559
0.496
0.479
1.088
0.521
0.535
84
1.229
Enterprise value¥B
6.405
6.535
7.043
7.427
8.465
8.383
8.354
7.905
7.864
8.543
0.492
0.19%
3.33%
76
4.181
LT debt¥B
2.699
2.847
2.640
2.448
2.382
2.709
2.718
2.496
2.888
2.961
3.691
4.45%
1.13%
52
Revenue
¥7.345B
2.37%
1.00×
Cost of revenue
¥5.142B
2.37%
1.00×
Operating expenses
¥1.343B
2.79%
1.04×
Property and equipment
17.71%
Goodwill & intangibles
14.67%
Spread over hurdle
24.49%