111.7
Revenue¥B
158.0
155.3
156.2
155.4
156.4
159.8
162.5
163.0
161.5
114.2
129.0
0.77%
0.27%
88
7.20
Revenue growth%
33.85
35.55
34.40
32.72
33.86
36.35
36.57
37.68
34.75
17.71
9.32
36.35
35.15
26
11.02
Gross margin%
30.77
31.57
29.84
30.10
32.80
35.73
38.15
40.05
42.21
19.60
25.23
38.15
32.19
53
4.90
Operating margin%
9.16
9.25
8.81
8.53
5.78
6.79
4.45
3.30
3.23
10.30
14.16
4.45
7.66
71
7.82
Net margin%
14.95
16.65
17.69
19.46
21.08
20.84
22.32
19.92
17.75
16.96
13.95
20.84
18.61
36
6.083
P/E ratio (avg)x
19.84
21.55
22.82
27.25
30.63
30.63
30.36
32.11
37.35
7.276
28.54
30.63
28.81
75
14.39
EV/EBITx
13.33
13.51
13.40
11.86
11.51
10.36
10.47
9.629
9.247
18.81
11.94
10.36
11.69
92
24.36
FCF yield (avg)%
26.09
26.83
23.97
23.09
25.58
23.81
21.49
19.30
21.58
12.18
17.49
21.58
23.89
5
4.03
FCF margin%
14.75
14.98
15.38
13.60
11.58
10.22
9.42
10.09
8.15
9.18
19.08
10.09
12.59
52
1.187
FCF / Net incomex
0.656
0.645
0.702
0.726
0.715
0.793
0.853
0.847
0.953
1.204
1.511
0.847
0.721
16
7.44
ROIC%
36.11
33.57
32.93
32.63
35.46
33.41
31.72
34.36
36.53
25.53
26.12
34.36
33.49
85
3.83
Return on equity%
5.03
6.88
8.36
11.17
12.75
12.98
15.96
13.73
15.82
9.40
18.41
13.73
11.96
69
28.62
Return on assets%
5.73
7.63
5.53
8.15
10.16
9.74
12.69
13.39
14.29
4.18
6.57
12.69
8.95
78
8,289
EPS¥
3,471
3,892
3,769
4,267
4,971
5,394
6,252
6,320
7,188
9,098
8,765
10.99%
8.56%
—
5.12
EPS growth%
8.10
7.99
9.53
9.17
9.60
9.68
8.73
10.46
10.45
8.33
7.53
9.68
9.35
15
5,340
Bookvalue per sh¥
25,561
27,296
29,129
31,421
36,180
37,224
36,826
39,982
43,472
19,783
19,237
6.71%
6.75%
—
3,862
FCF per share¥
8,174
9,446
9,784
9,599
10,019
9,768
11,350
12,432
13,354
8,128
14,084
6.82%
7.76%
—
13,636
Dividend per sh¥
9,461
10,051
9,948
8,757
9,331
8,877
8,627
9,064
7,822
7,507
2,950
(2.23%)
(3.68%)
—
7.79
Div yield (avg)%
2.31
2.20
2.75
2.01
3.40
4.82
4.66
7.07
5.58
3.52
22.60
4.82
3.66
49
28.12
Payout ratio%
16.60
17.90
17.25
19.32
18.71
19.04
20.98
23.96
23.10
10.16
27.49
20.98
18.87
12
7.486
Shares (diluted)M
12.10
12.33
14.64
15.96
18.49
19.32
18.87
21.16
25.42
7.493
7.269
9.75%
8.98%
90
13.54
Buyback yield%
21.54
18.68
19.64
17.16
15.27
15.74
15.44
16.70
14.49
20.47
28.41
15.44
16.93
71
0.964
D/E ratiox
0.981
1.153
1.197
1.239
1.489
1.555
1.712
2.047
2.105
0.432
1.730
1.712
1.364
25
37.64
Enterprise value¥B
59.87
66.39
65.58
68.71
76.04
83.12
89.20
85.76
96.36
14.01
108.5
7.00%
3.72%
65
19.90
LT debt¥B
41.28
41.03
39.10
37.81
37.69
34.60
30.81
27.05
29.91
37.76
118.0
(4.58%)
(4.84%)
15
Revenue
¥161.5B
0.27%
1.00×
Cost of revenue
¥79.69B
0.20%
0.99×
Operating expenses
¥37.93B
0.90%
1.06×
Property and equipment
18.19%
Spread over hurdle
17.37%