15.24
Revenue¥B
29.03
29.82
30.46
31.31
31.63
31.13
30.75
31.67
32.41
32.19
16.82
0.35%
1.01%
60
21.43
Revenue growth%
19.47
18.30
15.78
15.73
16.07
15.36
17.81
18.32
20.67
22.02
21.28
18.32
18.05
74
2.28
Gross margin%
20.84
19.02
20.80
19.31
20.69
18.38
20.72
21.03
19.51
18.05
21.29
19.51
20.10
73
23.92
Operating margin%
13.79
11.98
9.25
11.76
12.91
10.72
11.88
11.87
13.08
12.56
5.87
11.88
11.93
41
5.07
Net margin%
27.53
25.25
22.92
25.36
27.99
29.84
29.56
27.19
27.07
25.15
26.53
27.19
27.13
68
17.74
P/E ratio (avg)x
25.90
23.98
22.42
22.88
26.48
26.02
29.35
31.38
30.91
34.30
16.82
30.91
26.25
39
28.96
EV/EBITx
15.05
14.60
14.59
13.30
13.01
13.57
12.52
12.35
10.50
9.831
12.72
12.35
13.16
86
14.22
FCF yield (avg)%
19.82
20.36
20.27
22.09
23.11
20.42
22.89
25.02
24.35
23.02
19.68
23.02
22.49
37
2.97
FCF margin%
5.18
3.67
2.29
0.40
0.40
0.40
0.40
1.22
0.40
0.40
18.60
0.40
0.40
20
0.229
FCF / Net incomex
1.136
1.137
1.020
1.032
0.889
0.884
0.908
0.794
0.754
0.679
1.748
0.794
0.899
66
7.79
ROIC%
21.08
20.39
20.59
22.66
19.84
18.48
18.97
16.37
15.79
14.73
9.79
16.37
19.40
62
24.92
Return on equity%
13.83
15.90
13.14
10.67
11.31
9.25
7.37
7.18
7.59
8.46
26.10
7.59
9.96
75
13.66
Return on assets%
13.11
10.37
12.31
14.37
12.73
11.04
8.70
11.00
12.51
11.02
5.48
11.02
11.67
65
161.31
EPS¥
66.26
60.84
62.12
56.64
61.32
53.98
53.19
47.73
41.60
45.38
177.24
(5.84%)
(2.84%)
—
19.69
EPS growth%
2.46
3.62
3.06
0.93
3.40
4.87
5.18
7.92
7.43
8.67
25.32
7.43
4.24
29
229.61
Bookvalue per sh¥
351.41
419.02
487.24
572.72
655.35
744.14
763.60
885.80
1,009
1,039
154.96
9.65%
12.88%
—
201.02
FCF per share¥
237.62
250.78
263.21
254.39
239.16
240.85
234.36
262.92
266.33
250.76
54.51
0.95%
1.04%
—
183.55
Dividend per sh¥
121.46
114.20
123.14
120.92
128.11
126.47
143.07
143.72
157.51
165.87
217.56
5.30%
3.49%
—
9.93
Div yield (avg)%
30.32
27.60
29.75
31.03
31.67
30.76
32.04
29.33
30.11
29.95
5.92
30.11
30.22
64
28.43
Payout ratio%
23.97
22.05
21.19
20.80
22.66
21.84
20.03
21.08
23.96
21.05
15.56
21.08
21.51
90
66.65
Shares (diluted)M
86.47
88.35
83.65
88.34
95.37
97.16
91.58
90.49
88.50
96.61
66.63
0.26%
2.79%
72
10.17
Buyback yield%
10.39
8.35
7.52
8.66
10.71
8.29
6.71
6.16
6.05
5.20
29.03
6.16
7.90
47
0.724
D/E ratiox
0.344
0.313
0.274
0.294
0.295
0.290
0.294
0.301
0.294
0.267
1.216
0.294
0.294
28
2.186
Enterprise value¥B
15.62
15.10
14.61
15.05
15.34
14.66
15.74
14.13
12.95
11.67
22.99
(5.31%)
(3.47%)
75
7.955
LT debt¥B
2.701
2.522
2.321
2.457
2.242
2.434
2.422
2.342
2.191
2.336
15.82
0.82%
(2.56%)
66
Revenue
¥32.19B
1.01%
1.00×
Cost of revenue
¥22.53B
1.01%
1.00×
Operating expenses
¥4.112B
0.24%
0.93×
Property and equipment
14.62%
Spread over hurdle
13.79%