12.16
Revenue¥B
24.78
25.97
27.52
28.96
31.21
33.57
35.65
38.14
41.06
44.43
12.63
7.32%
6.76%
18
28.52
Revenue growth%
6.09
4.15
4.57
4.72
6.18
7.38
10.25
8.68
11.48
11.53
26.00
10.25
6.78
31
24.21
Gross margin%
17.64
14.92
16.60
16.14
17.99
16.34
15.10
12.82
12.42
11.88
18.68
12.82
15.62
70
20.12
Operating margin%
12.41
13.24
10.94
12.23
12.74
11.80
8.84
8.99
9.40
7.81
14.69
8.99
11.37
77
13.80
Net margin%
19.58
19.95
21.09
23.86
25.67
24.45
27.17
29.96
27.95
30.89
26.82
27.95
25.06
16
16.25
P/E ratio (avg)x
34.30
33.18
36.88
40.05
43.04
45.05
43.07
50.74
58.05
57.15
33.60
50.74
43.05
32
8.641
EV/EBITx
28.90
27.71
29.93
27.79
27.56
26.56
24.66
22.66
23.36
25.25
19.32
24.66
27.06
15
16.53
FCF yield (avg)%
23.89
23.78
24.01
24.53
27.47
28.82
26.63
27.22
28.60
29.93
18.13
28.60
26.92
6
22.23
FCF margin%
9.32
10.50
7.70
6.46
5.20
7.99
5.47
4.41
4.93
4.68
22.15
4.93
5.96
46
1.435
FCF / Net incomex
2.463
2.496
2.487
2.665
3.121
3.553
3.616
4.181
4.356
4.875
1.642
4.181
3.337
73
12.51
ROIC%
23.68
21.02
23.24
21.55
21.24
23.42
20.49
23.12
24.72
24.16
13.40
23.42
23.18
84
22.58
Return on equity%
15.76
13.35
11.02
8.51
7.75
8.29
6.98
7.31
10.04
12.68
4.90
8.29
9.28
24
18.59
Return on assets%
26.63
26.65
25.08
23.58
20.72
22.06
24.38
22.15
23.15
21.04
23.84
22.15
23.36
38
326.86
EPS¥
58.91
61.02
66.26
60.44
60.58
59.10
54.36
48.45
48.42
43.47
356.33
(6.42%)
(2.89%)
—
2.68
EPS growth%
0.79
3.18
1.70
0.40
1.52
3.66
4.39
2.48
0.80
0.40
5.41
2.48
1.61
22
153.07
Bookvalue per sh¥
100.00
97.93
95.73
111.81
133.10
141.56
170.64
178.69
191.33
197.69
246.24
8.23%
7.09%
—
285.31
FCF per share¥
200.83
179.66
164.37
169.28
170.79
161.67
159.35
156.34
160.87
163.00
316.33
(0.93%)
(2.12%)
—
129.94
Dividend per sh¥
53.16
56.70
50.84
56.16
51.42
47.05
44.10
40.64
39.81
37.49
276.08
(6.12%)
(3.08%)
—
21.45
Div yield (avg)%
11.04
8.90
11.12
10.10
7.99
6.81
7.58
8.09
5.20
7.44
22.16
7.44
8.04
37
22.62
Payout ratio%
20.81
19.76
20.16
20.93
22.30
20.08
19.38
19.50
17.86
14.90
11.33
19.38
19.92
77
59.93
Shares (diluted)M
47.11
51.40
55.04
57.54
60.36
64.35
68.09
68.66
71.81
65.63
58.73
1.69%
3.22%
63
22.77
Buyback yield%
28.90
30.14
28.81
26.88
25.32
23.47
21.12
23.24
22.47
20.62
6.14
22.47
24.39
35
0.598
D/E ratiox
1.561
1.745
1.765
1.752
1.762
1.601
1.754
1.874
2.107
2.134
0.773
1.874
1.758
95
38.80
Enterprise value¥B
10.56
11.24
10.32
9.611
10.13
9.985
9.341
9.256
8.839
8.990
19.50
(2.36%)
(2.85%)
14
44.02
LT debt¥B
18.63
17.83
17.47
18.62
20.25
17.95
19.87
17.49
18.47
16.33
4.013
(4.21%)
(1.47%)
29
Revenue
¥44.43B
6.76%
1.00×
Cost of revenue
¥28.28B
6.81%
1.00×
Operating expenses
¥7.387B
6.01%
0.93×
Cash and investments
16.20%
Property and equipment
14.87%
Spread over hurdle
43.50%