15.35
Revenue¥B
62.35
62.73
63.16
64.72
65.53
65.75
68.29
71.16
73.59
75.49
16.05
2.87%
2.36%
36
4.46
Revenue growth%
0.91
0.40
1.10
0.80
0.66
0.40
1.51
3.30
3.06
5.58
13.63
3.06
1.01
26
27.43
Gross margin%
26.82
28.40
31.35
31.04
28.19
27.20
24.47
26.59
28.82
30.11
21.15
27.20
28.29
31
8.65
Operating margin%
27.18
28.88
26.84
26.97
28.12
29.13
29.75
32.45
29.65
28.21
11.22
29.65
28.55
76
24.50
Net margin%
24.30
25.46
25.72
23.32
20.82
21.14
18.36
15.73
15.00
16.70
23.86
16.70
20.98
31
14.40
P/E ratio (avg)x
23.55
23.40
22.61
21.34
23.70
23.19
23.00
20.74
20.64
22.93
37.95
22.93
22.97
43
11.50
EV/EBITx
34.15
32.94
35.56
36.19
35.53
33.02
36.90
36.74
36.97
40.51
30.83
36.90
35.87
80
21.30
FCF yield (avg)%
11.78
10.53
13.53
13.87
11.77
13.67
16.58
16.82
17.09
14.42
11.54
16.58
13.77
18
24.16
FCF margin%
25.03
26.20
24.84
26.82
24.84
24.00
24.00
24.10
25.73
24.04
16.71
24.04
24.84
59
1.051
FCF / Net incomex
1.983
2.013
2.320
2.636
2.968
2.872
2.794
3.007
3.426
3.265
0.827
3.007
2.833
11
4.87
ROIC%
13.20
13.46
15.86
15.20
15.18
12.58
10.16
10.12
10.11
10.71
20.28
10.16
12.89
26
20.65
Return on equity%
29.49
26.87
25.48
28.09
30.12
29.64
27.20
25.62
25.06
26.28
27.59
26.28
27.03
12
10.47
Return on assets%
14.46
11.81
9.98
8.24
9.79
7.24
8.59
9.21
12.18
12.23
6.02
9.21
9.89
67
18.85
EPS¥
33.63
34.92
37.51
33.34
32.47
32.10
32.42
32.91
31.90
28.83
19.31
(2.35%)
(1.76%)
—
18.17
EPS growth%
1.37
3.14
0.57
0.40
0.40
0.40
1.15
4.06
1.88
0.40
5.53
1.15
0.86
82
42.58
Bookvalue per sh¥
36.72
39.70
40.16
39.28
40.57
41.09
36.63
38.35
39.32
41.05
50.95
0.23%
1.27%
—
95.11
FCF per share¥
108.32
104.41
100.25
114.76
117.95
121.16
129.10
128.26
138.09
134.02
22.14
2.59%
3.69%
—
61.38
Dividend per sh¥
98.61
102.48
93.32
86.36
90.66
101.52
95.76
90.43
80.72
86.57
74.65
(0.92%)
(1.28%)
—
16.15
Div yield (avg)%
9.49
8.59
8.89
11.52
10.02
11.45
12.74
11.75
12.85
14.50
12.90
12.74
11.48
28
17.09
Payout ratio%
23.68
26.30
26.81
27.32
29.06
28.15
29.54
28.33
29.35
27.06
26.13
28.33
27.73
79
336.2
Shares (diluted)M
346.8
350.9
342.4
370.8
386.2
407.3
471.7
490.6
473.2
496.4
330.4
5.15%
3.06%
78
10.73
Buyback yield%
10.92
9.72
10.89
10.04
9.33
11.67
11.19
14.05
14.19
16.41
26.16
14.05
11.06
39
1.748
D/E ratiox
1.145
1.305
1.368
1.568
1.623
1.846
1.783
1.931
1.973
2.038
1.242
1.931
1.703
90
47.65
Enterprise value¥B
29.91
27.77
29.24
30.64
33.60
30.29
31.29
32.67
30.98
31.30
39.82
(1.41%)
1.01%
79
13.64
LT debt¥B
8.125
7.748
8.353
8.424
8.329
8.570
8.561
8.527
9.775
9.269
78.54
2.16%
2.09%
19
Revenue
¥75.49B
2.36%
1.00×
Cost of revenue
¥48.04B
2.58%
1.02×
Operating expenses
¥16.53B
1.79%
0.94×
Property and equipment
20.18%