2.526
Revenue¥B
3.132
3.196
3.191
3.122
3.206
3.221
3.158
3.217
3.147
3.193
2.587
(0.08%)
(0.01%)
55
21.27
Revenue growth%
12.23
10.04
11.86
10.75
13.73
12.38
13.72
11.71
11.89
9.63
28.88
11.89
11.87
91
4.95
Gross margin%
27.92
30.51
33.46
35.38
35.86
38.58
36.59
38.14
40.17
40.12
23.83
38.58
36.23
94
23.53
Operating margin%
8.69
8.64
8.84
10.08
12.00
12.11
10.64
12.79
11.11
8.32
14.82
11.11
10.36
34
5.14
Net margin%
12.36
10.35
12.64
10.03
7.09
9.08
9.30
9.77
7.94
5.13
11.83
9.08
9.54
86
6.890
P/E ratio (avg)x
10.32
10.60
10.18
10.66
10.59
11.04
11.69
11.04
10.64
11.90
8.962
11.04
10.65
45
30.47
EV/EBITx
28.97
25.44
27.77
27.05
24.08
21.90
21.45
21.03
21.77
21.53
13.38
21.53
22.99
34
19.63
FCF yield (avg)%
27.99
30.08
29.65
27.49
26.73
27.32
24.89
24.34
26.16
28.71
15.91
26.16
27.41
40
15.22
FCF margin%
17.37
15.22
12.94
15.76
14.72
16.28
15.69
18.12
20.23
20.69
22.76
18.12
16.02
39
1.187
FCF / Net incomex
1.606
1.562
1.455
1.385
1.343
1.423
1.484
1.330
1.206
1.181
1.465
1.330
1.404
88
16.65
ROIC%
3.92
2.75
0.63
0.40
1.72
0.85
3.71
0.94
0.40
0.40
21.53
0.85
0.90
75
5.05
Return on equity%
22.41
24.74
24.96
25.08
22.46
22.80
20.16
22.14
20.68
20.09
14.56
20.68
22.44
72
8.28
Return on assets%
26.58
28.83
26.74
27.32
28.99
26.09
24.65
25.92
27.77
25.50
15.22
25.92
26.66
28
2.98
EPS¥
3.90
3.81
3.47
3.74
3.88
4.09
3.90
4.00
3.72
3.54
3.24
(1.84%)
(1.19%)
—
13.32
EPS growth%
14.18
15.67
16.27
17.89
20.38
21.42
24.13
26.20
28.33
29.02
9.83
26.20
20.90
88
1.23
Bookvalue per sh¥
0.80
0.81
0.79
0.92
0.86
0.93
1.02
1.10
1.11
1.13
2.38
5.56%
4.41%
—
0.56
FCF per share¥
2.71
2.51
2.82
2.78
2.76
2.93
3.20
3.28
3.46
3.70
2.99
6.01%
3.51%
—
0.74
Dividend per sh¥
2.85
2.49
2.27
2.36
2.23
2.41
2.53
2.39
2.28
2.45
1.92
1.89%
(1.38%)
—
18.01
Div yield (avg)%
27.05
26.36
25.37
25.38
24.01
22.69
20.72
19.07
21.46
23.43
7.02
21.46
23.72
56
6.82
Payout ratio%
26.54
28.42
28.80
30.07
30.62
32.55
33.86
30.99
31.31
29.04
26.04
31.31
30.35
58
214.0
Shares (diluted)M
339.5
388.6
400.5
465.4
496.2
491.9
495.0
516.7
528.4
515.7
209.6
0.77%
6.08%
53
9.15
Buyback yield%
14.13
16.21
18.18
18.16
20.33
23.21
21.08
22.32
19.65
17.46
5.94
21.08
18.91
73
0.857
D/E ratiox
0.695
0.726
0.693
0.627
0.615
0.540
0.487
0.529
0.563
0.570
1.054
0.540
0.592
65
1.668
Enterprise value¥B
2.048
1.973
2.187
2.271
2.098
1.956
1.929
1.890
1.848
1.797
0.552
(3.05%)
(1.41%)
47
2.022
LT debt¥B
1.025
1.125
1.178
1.210
1.106
0.997
1.119
1.052
1.153
1.085
2.604
(0.39%)
1.54%
18
Revenue
¥3.193B
(0.01%)
1.00×
Cost of revenue
¥1.672B
(0.47%)
0.95×
Operating expenses
¥683.5M
0.64%
1.07×
Spread over hurdle
42.95%