23.09
Revenue¥B
34.13
37.90
40.79
44.88
49.73
55.08
58.89
63.89
70.81
76.22
24.67
8.92%
9.17%
15
21.36
Revenue growth%
17.39
17.98
19.15
16.35
15.59
14.02
11.97
10.76
7.77
9.84
24.86
10.76
14.81
24
18.00
Gross margin%
11.69
14.61
12.53
13.52
10.86
13.09
13.29
12.54
12.77
13.15
5.38
13.09
12.93
66
18.54
Operating margin%
22.25
23.75
22.52
20.90
18.47
17.18
16.31
17.41
16.33
15.46
4.76
16.33
17.94
83
23.07
Net margin%
6.32
7.58
6.54
9.53
7.40
5.49
7.30
7.60
8.10
7.93
12.84
7.60
7.49
60
14.84
P/E ratio (avg)x
10.68
11.12
11.79
13.90
14.01
14.28
17.08
17.00
18.70
18.77
17.02
17.08
14.14
89
12.73
EV/EBITx
7.177
6.935
6.393
7.102
6.859
6.878
6.090
5.748
5.187
5.735
27.53
5.748
6.626
25
17.71
FCF yield (avg)%
1.99
0.40
0.40
1.02
1.15
0.40
1.27
0.59
0.40
2.49
3.20
0.59
0.81
17
12.29
FCF margin%
10.84
12.60
11.31
8.55
10.31
8.46
7.75
5.20
5.76
5.88
25.63
5.88
8.50
76
0.197
FCF / Net incomex
0.376
0.416
0.442
0.445
0.514
0.559
0.632
0.630
0.665
0.692
1.376
0.632
0.537
7
10.76
ROIC%
19.29
18.48
20.78
18.11
15.62
13.29
12.70
14.14
12.44
9.65
25.83
12.70
14.88
38
16.86
Return on equity%
6.71
8.99
10.68
8.71
7.96
9.14
7.40
7.16
7.89
5.00
3.50
7.40
7.92
9
20.76
Return on assets%
10.54
10.21
12.43
12.28
14.35
17.26
17.57
14.61
15.46
14.67
15.61
15.46
14.48
32
167.64
EPS¥
492.21
479.44
449.32
450.03
529.18
569.84
589.57
666.78
628.79
598.43
174.85
2.49%
3.17%
—
15.73
EPS growth%
0.40
0.40
0.40
2.32
2.86
0.40
0.40
1.54
1.65
4.04
16.50
1.54
0.97
93
462.83
Bookvalue per sh¥
225.01
250.05
240.59
247.16
257.77
279.45
269.78
299.27
323.90
296.93
480.36
2.87%
2.25%
—
139.59
FCF per share¥
449.98
422.11
454.79
419.69
402.18
434.18
385.85
389.72
367.97
365.93
280.28
(1.87%)
(1.22%)
—
409.28
Dividend per sh¥
169.93
156.32
168.47
189.98
190.08
184.09
201.82
201.15
194.93
196.96
458.23
0.71%
1.02%
—
16.42
Div yield (avg)%
8.61
10.99
8.29
10.97
11.59
13.06
14.41
15.14
12.42
13.77
22.33
13.77
12.00
82
13.25
Payout ratio%
9.54
7.39
10.10
7.61
7.81
9.64
7.49
4.90
6.20
6.79
4.18
6.79
7.55
93
93.19
Shares (diluted)M
74.46
69.74
67.20
69.15
64.56
57.60
56.71
60.86
62.01
58.64
93.27
(1.90%)
(1.64%)
24
15.30
Buyback yield%
27.79
29.73
28.02
30.65
32.56
34.40
33.55
33.89
34.41
33.63
28.35
33.89
33.06
24
1.317
D/E ratiox
1.962
1.883
2.214
2.361
2.541
2.478
2.818
2.724
3.144
3.130
1.145
2.818
2.510
80
7.497
Enterprise value¥B
44.47
47.78
53.02
55.03
56.30
63.87
61.38
67.44
62.03
68.41
74.29
3.97%
4.60%
80
76.93
LT debt¥B
58.06
52.03
58.15
57.72
60.40
56.16
55.90
56.29
53.33
49.63
26.10
(3.85%)
(0.53%)
17
Revenue
¥76.22B
9.17%
1.00×
Cost of revenue
¥50.27B
9.27%
1.01×
Operating expenses
¥10.29B
9.30%
1.01×
Property and equipment
17.11%