9.322
Revenue¥B
16.62
18.17
19.59
21.62
23.34
24.91
26.90
29.09
32.21
35.82
10.19
8.94%
8.87%
35
15.89
Revenue growth%
30.46
31.52
32.18
30.04
32.09
29.54
28.60
26.25
26.94
27.55
8.87
27.55
29.79
26
2.52
Gross margin%
13.23
12.16
12.41
12.21
13.59
15.47
16.40
18.28
20.63
23.52
8.99
18.28
14.53
50
20.22
Operating margin%
16.97
15.44
15.60
14.89
13.71
11.50
13.12
13.88
15.47
15.17
2.40
13.88
15.03
70
9.36
Net margin%
0.40
1.72
0.40
0.40
0.40
3.17
6.15
6.33
7.34
8.20
6.66
6.33
2.45
60
17.16
P/E ratio (avg)x
17.41
17.12
17.54
18.19
19.53
18.86
18.24
20.15
20.79
22.83
37.65
20.15
18.55
13
8.032
EV/EBITx
33.44
36.50
37.52
41.87
42.74
42.71
42.88
45.80
49.28
49.69
13.50
45.80
42.73
49
20.03
FCF yield (avg)%
5.69
6.61
5.25
5.34
8.04
5.65
5.53
7.94
10.28
11.17
26.73
7.94
6.15
32
18.30
FCF margin%
25.74
26.29
28.33
28.12
26.37
28.49
29.57
28.24
25.44
26.62
12.89
28.24
27.37
65
0.775
FCF / Net incomex
0.270
0.287
0.318
0.361
0.408
0.393
0.417
0.402
0.372
0.343
0.354
0.393
0.366
74
5.12
ROIC%
6.17
8.31
10.91
12.35
13.16
12.50
10.40
8.59
9.15
8.97
25.92
9.15
9.78
52
3.90
Return on equity%
3.62
4.51
6.61
7.66
5.70
5.60
6.29
6.04
7.52
5.67
28.00
6.04
5.87
92
6.54
Return on assets%
26.84
24.77
26.46
26.67
23.91
21.89
23.50
22.50
20.53
19.70
18.55
21.89
23.71
86
198.97
EPS¥
273.59
267.01
240.10
250.17
269.41
247.22
216.45
212.83
207.73
215.82
222.33
(4.34%)
(2.94%)
—
15.85
EPS growth%
10.31
7.40
5.47
7.74
7.54
9.85
9.59
7.02
4.21
6.08
6.97
7.02
7.47
6
105.66
Bookvalue per sh¥
317.72
345.96
373.98
412.64
382.36
434.40
464.36
492.27
453.54
434.22
255.61
2.58%
3.14%
—
257.56
FCF per share¥
181.40
170.47
156.70
167.68
186.99
205.84
231.26
254.23
242.89
257.40
191.56
6.60%
2.60%
—
64.27
Dividend per sh¥
201.04
218.87
237.49
224.84
207.47
214.24
248.42
249.13
245.00
265.82
235.88
5.08%
3.94%
—
6.32
Div yield (avg)%
10.26
11.02
10.73
8.02
7.69
8.73
10.80
8.03
5.65
4.62
12.33
8.03
8.38
17
23.76
Payout ratio%
26.23
24.49
22.41
20.38
22.19
22.92
21.08
19.39
21.29
23.00
2.29
21.29
22.30
83
112.1
Shares (diluted)M
112.8
124.2
114.5
109.6
107.4
119.9
133.7
143.5
165.1
174.2
114.2
10.15%
5.42%
89
14.73
Buyback yield%
16.12
17.65
16.04
18.41
19.08
22.02
21.97
22.46
24.64
26.97
16.05
22.46
20.53
27
1.659
D/E ratiox
1.783
1.911
1.980
2.051
2.322
2.659
3.222
3.840
3.757
4.252
0.428
3.757
2.490
49
35.56
Enterprise value¥B
30.43
34.50
31.84
31.62
34.00
38.16
38.79
35.44
34.53
35.10
3.082
0.64%
0.98%
69
35.75
LT debt¥B
37.28
43.63
45.75
49.38
52.22
49.93
57.57
58.94
69.71
69.19
11.93
5.79%
7.12%
89
Revenue
¥35.82B
8.87%
1.00×
Cost of revenue
¥23.75B
8.71%
0.99×
Operating expenses
¥4.243B
8.84%
1.00×
Property and equipment
18.71%
Spread over hurdle
18.85%