27.98
Revenue¥B
29.84
31.01
31.75
33.46
35.23
37.09
37.77
39.17
40.77
43.31
30.00
4.21%
4.34%
60
2.14
Revenue growth%
31.00
31.05
32.26
35.01
35.83
34.65
36.21
39.02
37.03
38.58
7.66
37.03
35.42
93
24.11
Gross margin%
31.48
30.42
30.16
30.38
28.38
26.17
28.35
26.47
25.57
27.70
5.09
26.47
28.37
80
8.21
Operating margin%
18.10
15.65
13.09
11.59
12.59
13.32
15.03
14.65
14.11
13.85
23.76
14.11
13.98
47
15.05
Net margin%
15.70
15.55
12.58
15.57
16.56
16.48
16.50
18.56
20.01
21.43
11.88
18.56
16.49
80
36.84
P/E ratio (avg)x
8.746
10.11
11.76
11.70
11.42
12.82
13.13
13.15
12.75
13.16
22.06
13.13
12.25
6
11.66
EV/EBITx
43.76
48.58
46.16
50.49
48.35
46.18
48.50
56.15
55.60
65.17
20.88
55.60
48.54
12
4.10
FCF yield (avg)%
10.28
9.67
9.30
6.76
9.75
8.87
7.32
6.25
7.36
10.12
24.57
7.36
9.09
27
24.95
FCF margin%
26.72
26.83
25.34
24.73
26.88
28.05
28.63
28.17
30.78
29.81
14.73
28.63
27.47
88
0.607
FCF / Net incomex
1.188
1.087
1.161
1.088
1.061
1.148
1.141
1.181
1.286
1.181
0.882
1.181
1.154
53
8.64
ROIC%
32.08
33.08
33.58
30.72
27.76
28.84
28.65
28.32
27.24
25.66
16.72
28.32
28.74
28
8.15
Return on equity%
11.58
10.58
13.14
15.16
17.88
15.18
15.62
17.78
17.28
14.46
26.59
15.62
15.17
40
19.41
Return on assets%
16.48
15.89
16.06
17.69
16.80
15.75
13.93
16.73
19.54
19.63
12.11
16.73
16.60
43
48.39
EPS¥
17.13
16.98
16.48
15.80
14.51
13.50
11.73
11.57
11.33
10.46
50.23
(6.34%)
(5.74%)
—
2.55
EPS growth%
11.04
12.38
9.75
6.89
8.38
8.53
6.19
4.63
6.12
3.43
25.30
6.12
7.63
71
26.24
Bookvalue per sh¥
43.09
41.67
42.13
42.22
38.48
42.67
48.56
51.15
49.74
48.39
54.28
4.69%
1.37%
—
56.02
FCF per share¥
81.79
99.19
119.43
118.06
117.88
122.93
137.07
147.16
146.34
170.74
72.35
7.69%
8.09%
—
30.71
Dividend per sh¥
95.15
93.63
100.56
117.02
117.23
128.63
126.99
141.44
161.66
183.23
28.42
9.34%
8.50%
—
3.93
Div yield (avg)%
11.24
10.02
10.11
7.28
6.93
7.09
5.92
7.32
8.24
9.04
26.50
7.32
7.78
47
16.87
Payout ratio%
19.70
20.41
17.99
15.50
15.82
16.77
17.38
16.75
16.32
15.74
26.49
16.75
16.76
59
258.6
Shares (diluted)M
288.8
307.3
359.9
404.9
387.1
411.7
474.4
559.7
626.1
672.0
248.2
11.66%
8.72%
79
11.12
Buyback yield%
28.22
28.37
31.05
33.44
33.86
33.55
34.40
36.87
35.44
36.03
22.49
35.44
33.70
77
0.952
D/E ratiox
0.477
0.502
0.575
0.649
0.646
0.734
0.708
0.717
0.800
0.783
0.634
0.734
0.679
20
34.59
Enterprise value¥B
28.39
26.71
25.16
26.11
25.61
24.13
22.94
20.41
21.64
21.02
43.08
(3.87%)
(3.75%)
78
15.24
LT debt¥B
20.00
22.59
26.22
24.68
25.90
27.78
31.61
35.16
33.85
32.92
23.44
4.91%
5.51%
57
Revenue
¥43.31B
4.34%
1.00×
Cost of revenue
¥26.00B
4.33%
1.00×
Operating expenses
¥10.26B
4.43%
1.01×
Property and equipment
19.00%
Goodwill & intangibles
17.03%