87.80
Revenue¥B
88.40
93.38
101.7
111.3
117.0
128.0
138.9
151.6
163.8
172.6
90.15
8.09%
7.72%
63
28.98
Revenue growth%
22.17
20.62
20.28
22.16
25.04
27.62
27.50
30.35
31.88
33.76
28.01
30.35
26.27
54
19.70
Gross margin%
30.81
33.27
31.83
30.08
27.37
28.26
28.55
26.30
27.06
27.85
28.54
27.85
28.41
70
7.23
Operating margin%
0.40
0.75
3.29
1.07
0.40
2.58
3.74
1.57
3.30
2.07
25.54
2.58
1.82
86
24.67
Net margin%
11.03
8.62
8.51
8.20
9.28
11.07
9.26
8.89
6.96
5.34
16.12
8.89
8.75
37
26.33
P/E ratio (avg)x
22.45
23.41
22.65
24.56
25.10
28.76
32.68
35.39
38.25
39.97
17.97
35.39
26.93
95
22.14
EV/EBITx
38.98
42.69
48.47
51.21
52.53
54.88
54.40
51.89
53.39
54.12
34.17
54.12
52.21
8
20.64
FCF yield (avg)%
7.20
5.42
4.20
3.65
0.83
0.40
1.79
0.42
1.21
0.40
18.83
0.42
1.50
80
27.00
FCF margin%
13.32
11.96
11.52
9.17
10.79
8.37
10.73
12.04
13.57
15.34
4.31
12.04
11.74
13
1.437
FCF / Net incomex
0.951
1.058
1.082
1.184
1.284
1.363
1.451
1.420
1.609
1.698
0.440
1.451
1.323
28
22.19
ROIC%
31.68
31.42
30.69
28.31
25.50
26.51
25.44
28.05
29.33
30.55
5.09
28.05
28.82
52
12.83
Return on equity%
11.23
14.07
12.10
14.15
11.82
9.72
9.51
6.84
5.64
8.08
8.89
8.08
10.48
31
13.74
Return on assets%
0.43
0.40
0.40
0.40
3.09
0.64
0.40
0.89
3.37
2.73
9.43
0.89
0.53
57
33.72
EPS¥
150.40
141.95
132.68
134.07
127.94
139.96
143.96
140.74
161.56
183.30
34.59
7.46%
2.73%
—
8.73
EPS growth%
28.44
27.06
26.86
26.72
28.77
30.68
30.82
28.62
28.41
25.49
11.07
28.62
28.43
81
81.19
Bookvalue per sh¥
114.86
124.95
118.88
123.62
135.72
151.32
167.30
176.61
167.62
154.09
100.48
2.57%
3.61%
—
21.79
FCF per share¥
42.41
43.47
45.96
45.64
47.59
53.11
58.05
56.97
57.34
60.84
39.59
5.03%
3.80%
—
96.73
Dividend per sh¥
72.51
73.59
68.23
69.50
74.59
85.16
87.10
97.55
108.04
108.65
63.00
7.81%
4.44%
—
22.02
Div yield (avg)%
11.03
10.02
7.32
10.29
12.11
13.71
12.45
13.30
12.74
14.74
11.66
13.30
12.28
51
25.65
Payout ratio%
8.80
7.77
7.97
9.21
8.77
7.71
6.90
9.34
11.71
13.42
22.98
9.34
8.78
70
416.9
Shares (diluted)M
289.2
288.7
271.6
280.0
265.8
258.7
227.1
235.3
240.9
248.8
415.5
(1.31%)
(2.96%)
54
13.15
Buyback yield%
13.46
14.30
15.47
15.76
14.39
17.11
17.00
17.97
17.12
17.41
14.17
17.12
16.38
16
0.373
D/E ratiox
1.069
1.159
1.339
1.518
1.736
1.807
1.713
1.690
1.680
1.897
1.097
1.713
1.685
93
127.2
Enterprise value¥B
45.27
45.79
44.84
40.02
39.31
41.44
45.08
44.39
40.07
39.17
21.90
(0.07%)
(0.73%)
91
16.80
LT debt¥B
10.27
11.08
11.87
12.56
12.40
13.97
14.31
14.81
13.40
13.35
30.57
1.49%
3.45%
66
Revenue
¥172.6B
7.72%
1.00×
Cost of revenue
¥79.92B
7.35%
0.97×
Operating expenses
¥34.64B
7.94%
1.02×
Property and equipment
17.62%
Cash and investments
15.79%