6.597
Revenue¥B
5.802
5.890
6.168
6.337
6.542
6.700
7.010
7.224
7.277
7.330
6.835
2.30%
2.85%
71
12.88
Revenue growth%
0.73
0.40
0.40
0.40
0.40
0.40
0.99
2.33
0.40
0.40
25.40
0.40
0.40
36
3.50
Gross margin%
17.47
16.90
18.31
19.55
21.73
24.57
26.06
24.74
25.40
23.42
2.75
24.74
22.57
30
6.44
Operating margin%
26.81
27.72
29.10
27.72
26.64
28.29
27.18
25.47
25.69
27.27
12.67
27.18
27.23
14
24.39
Net margin%
7.52
6.58
7.15
9.73
9.71
8.51
9.46
7.06
9.35
10.72
16.55
9.35
8.93
43
32.40
P/E ratio (avg)x
44.01
47.69
55.32
51.94
58.06
64.71
69.70
69.90
70.28
76.31
29.91
69.90
61.38
24
9.131
EV/EBITx
15.02
14.24
13.33
12.43
11.78
10.41
10.38
9.698
9.177
8.601
13.86
9.698
11.09
76
10.65
FCF yield (avg)%
29.98
30.90
30.02
28.18
25.73
27.07
28.75
31.01
32.64
33.01
17.90
31.01
30.00
92
11.97
FCF margin%
19.85
18.67
17.85
19.53
17.64
18.06
19.94
20.22
20.96
21.97
23.44
20.22
19.69
15
0.543
FCF / Net incomex
0.233
0.246
0.260
0.259
0.261
0.225
0.208
0.215
0.200
0.179
0.424
0.208
0.229
71
6.50
ROIC%
21.77
21.56
20.49
20.35
21.44
21.72
21.67
18.88
18.60
17.39
10.18
18.88
20.97
7
10.72
Return on equity%
23.18
25.07
26.61
27.74
30.59
32.15
30.82
31.64
30.24
27.97
14.07
30.82
29.10
64
26.12
Return on assets%
13.75
16.17
15.99
16.29
18.87
16.25
13.89
11.15
13.37
12.45
26.69
13.37
14.94
27
0.73
EPS¥
1.58
1.75
2.00
2.21
2.27
2.20
2.20
2.49
2.39
2.36
0.81
0.74%
5.42%
—
27.01
EPS growth%
33.56
31.35
31.56
28.77
30.68
30.38
32.17
33.27
33.42
30.53
17.06
32.17
31.46
13
0.29
Bookvalue per sh¥
1.57
1.61
1.88
2.12
2.47
2.54
2.82
3.13
3.16
3.66
0.93
8.18%
10.47%
—
0.28
FCF per share¥
1.16
1.25
1.47
1.66
1.80
2.01
2.26
2.21
2.13
2.10
1.32
3.12%
7.44%
—
0.31
Dividend per sh¥
1.12
1.00
1.01
0.97
0.88
0.88
0.90
0.91
0.96
1.00
1.11
2.61%
(0.91%)
—
7.42
Div yield (avg)%
11.99
9.16
11.72
12.37
14.16
12.98
15.19
14.62
16.18
13.28
14.40
14.62
13.13
45
19.42
Payout ratio%
25.91
28.04
26.10
25.51
24.92
23.84
25.71
28.53
27.47
29.72
24.67
27.47
26.01
61
4.814
Shares (diluted)B
4.516
4.360
4.704
4.577
4.104
4.350
3.952
3.881
3.640
4.014
4.892
(0.45%)
(1.94%)
38
6.39
Buyback yield%
9.34
6.46
5.30
2.74
2.20
2.89
1.82
0.40
0.40
1.51
4.62
1.51
2.47
51
1.023
D/E ratiox
0.939
0.975
0.893
0.875
0.849
0.787
0.868
0.940
0.971
1.094
0.169
0.940
0.916
85
0.740
Enterprise value¥B
10.23
11.30
13.38
14.93
15.02
15.06
17.81
17.45
18.87
21.02
1.692
6.95%
7.00%
33
8.729
LT debt¥B
2.680
3.011
2.882
3.123
3.167
3.062
3.379
3.669
3.710
4.036
8.389
4.97%
3.93%
50
Revenue
¥7.330B
2.85%
1.00×
Cost of revenue
¥3.809B
3.43%
1.06×
Operating expenses
¥1.194B
2.03%
0.92×
Goodwill & intangibles
21.95%
Spread over hurdle
24.88%