5.695
Revenue¥B
15.81
16.03
16.39
16.47
16.93
17.73
17.83
18.62
19.45
20.16
6.185
3.56%
2.67%
37
8.34
Revenue growth%
33.80
32.83
31.25
31.61
29.37
28.49
30.85
33.18
31.44
31.61
23.22
31.44
31.52
80
29.20
Gross margin%
5.47
4.18
1.83
2.77
3.63
1.68
4.40
5.74
8.15
9.96
10.55
5.74
4.29
90
17.12
Operating margin%
4.72
2.28
0.72
1.30
1.87
0.40
2.73
2.01
2.28
3.27
15.41
2.28
2.14
62
7.15
Net margin%
22.66
25.24
22.49
25.10
24.38
26.60
24.09
24.41
22.30
20.58
20.13
24.09
24.24
13
28.15
P/E ratio (avg)x
12.94
13.18
14.12
12.85
12.82
12.51
11.99
13.06
13.80
13.42
20.71
13.06
13.00
51
8.459
EV/EBITx
30.06
31.93
29.30
25.74
25.84
22.99
23.70
23.89
20.62
20.67
18.14
22.99
24.82
53
27.38
FCF yield (avg)%
21.43
21.45
18.51
21.34
20.20
19.39
21.19
21.35
23.04
24.54
6.99
21.35
21.34
39
3.46
FCF margin%
10.67
8.06
7.88
9.65
9.39
10.23
7.69
7.00
6.06
5.82
15.64
7.00
7.97
62
1.577
FCF / Net incomex
0.805
0.821
0.833
0.756
0.841
0.779
0.789
0.886
0.875
0.826
1.171
0.826
0.823
67
26.28
ROIC%
14.32
12.33
11.56
14.39
16.49
13.92
14.62
13.72
11.46
10.60
6.88
13.72
13.82
88
18.69
Return on equity%
7.44
6.56
4.05
5.51
6.84
7.18
4.49
7.22
4.43
5.13
24.49
5.13
6.03
88
6.01
Return on assets%
6.35
4.90
6.48
4.17
1.20
3.33
5.47
4.22
7.19
6.60
9.67
5.47
5.18
45
350.61
EPS¥
183.97
183.43
206.11
219.53
199.76
221.40
220.61
214.83
223.05
236.05
372.53
3.40%
3.12%
—
19.43
EPS growth%
5.88
7.63
9.29
8.15
7.87
7.25
5.11
4.94
2.92
0.40
22.28
4.94
6.56
43
133.18
Bookvalue per sh¥
116.14
124.25
129.28
133.79
132.42
150.21
157.34
154.30
159.83
173.20
112.49
5.52%
4.37%
—
152.43
FCF per share¥
170.54
186.66
217.40
242.52
262.13
292.13
300.06
321.33
336.66
352.31
144.04
6.09%
8.40%
—
261.24
Dividend per sh¥
210.34
224.31
207.34
193.16
209.73
220.35
221.36
231.24
254.77
235.52
60.37
2.35%
0.73%
—
22.07
Div yield (avg)%
26.58
23.79
24.04
24.49
24.18
22.52
25.32
22.99
24.77
22.51
19.05
22.99
24.11
59
8.39
Payout ratio%
29.75
29.20
27.99
25.40
27.27
28.82
29.97
28.88
26.90
23.95
17.53
28.82
28.41
78
53.81
Shares (diluted)M
38.95
41.47
40.72
36.84
32.47
28.53
28.98
28.30
30.77
29.13
53.01
(2.14%)
(3.09%)
36
7.48
Buyback yield%
13.67
11.60
11.05
12.90
13.62
12.76
11.86
13.78
12.73
14.71
12.24
12.76
12.83
8
1.562
D/E ratiox
0.815
0.764
0.649
0.693
0.639
0.680
0.706
0.714
0.743
0.737
1.307
0.714
0.710
23
5.369
Enterprise value¥B
19.94
20.78
20.74
21.60
23.74
27.16
29.17
29.53
28.31
29.95
1.462
4.75%
3.79%
22
3.529
LT debt¥B
11.70
11.24
11.37
11.09
10.51
9.943
9.470
9.214
8.244
7.639
16.26
(6.18%)
(3.24%)
37
Revenue
¥20.16B
2.67%
1.00×
Cost of revenue
¥14.11B
2.67%
1.00×
Operating expenses
¥2.848B
2.87%
1.02×
Property and equipment
19.08%
Goodwill & intangibles
17.44%
Spread over hurdle
15.78%