22.92
Revenue¥B
21.53
21.95
22.50
22.65
23.12
23.14
23.58
24.30
24.79
25.89
24.17
2.29%
1.92%
48
18.82
Revenue growth%
24.50
23.15
23.60
26.09
24.87
23.03
24.69
26.41
24.35
21.63
24.96
24.35
24.42
56
27.18
Gross margin%
9.24
11.79
12.94
14.58
17.52
15.40
14.27
13.57
15.40
13.67
24.69
14.27
13.97
17
26.27
Operating margin%
20.17
23.05
22.08
24.74
22.08
24.90
22.98
21.38
19.38
18.66
2.41
21.38
22.08
88
7.57
Net margin%
4.23
4.59
7.59
8.43
9.73
11.49
8.53
8.32
9.09
9.62
7.17
9.09
8.48
8
37.39
P/E ratio (avg)x
11.32
12.01
11.34
11.75
12.23
10.85
10.53
9.552
9.855
8.838
13.70
9.855
11.08
40
9.313
EV/EBITx
20.96
21.87
25.04
27.23
27.44
27.63
30.96
31.91
36.44
34.51
20.55
31.91
27.53
41
15.03
FCF yield (avg)%
20.07
19.87
22.82
20.10
19.03
17.59
18.10
20.53
17.71
19.47
2.77
18.10
19.67
41
7.52
FCF margin%
26.92
25.90
25.60
25.25
25.61
25.93
24.33
23.85
22.13
19.78
11.72
23.85
25.42
67
0.147
FCF / Net incomex
1.559
1.673
1.844
1.992
1.891
2.078
1.970
1.807
2.070
2.129
1.093
2.070
1.930
30
29.12
ROIC%
4.33
5.19
3.71
1.86
1.03
0.40
0.83
0.40
0.40
0.40
2.63
0.40
0.93
62
25.49
Return on equity%
25.28
28.19
25.69
28.17
25.33
25.75
23.71
22.86
20.72
22.43
10.63
22.86
25.30
51
5.16
Return on assets%
25.38
24.87
24.17
22.02
21.40
21.53
19.68
16.96
15.87
18.00
2.26
18.00
21.47
87
5.19
EPS¥
18.24
18.02
19.66
21.60
21.60
20.93
21.58
25.00
25.12
24.56
5.80
2.60%
3.66%
—
16.04
EPS growth%
7.74
7.64
6.64
7.03
5.97
4.14
6.70
4.96
2.55
4.95
26.02
4.95
6.31
43
7.41
Bookvalue per sh¥
6.27
5.98
6.61
6.65
6.41
6.87
6.75
6.26
6.86
6.58
24.97
0.53%
1.59%
—
14.34
FCF per share¥
9.10
8.84
9.18
8.42
7.35
6.56
6.62
6.52
5.60
5.37
24.45
(6.07%)
(5.92%)
—
27.81
Dividend per sh¥
19.45
20.35
19.43
20.56
19.08
17.29
15.57
15.24
15.98
17.45
27.47
(1.77%)
(2.02%)
—
8.51
Div yield (avg)%
6.15
7.25
5.91
5.01
3.03
2.10
4.56
3.25
1.39
0.82
17.48
2.10
3.91
89
23.20
Payout ratio%
23.17
22.36
21.36
18.42
18.49
18.82
18.60
20.46
20.81
23.29
2.02
20.46
20.64
57
0.527
Shares (diluted)B
0.820
0.846
0.978
0.932
0.900
0.910
0.915
0.942
1.076
1.179
0.521
5.56%
4.98%
86
3.55
Buyback yield%
0.77
0.40
1.23
0.40
1.23
1.38
0.88
2.81
0.77
0.40
2.33
0.88
0.83
83
1.097
D/E ratiox
1.910
2.009
2.414
2.905
3.434
4.038
4.088
4.537
5.278
6.012
1.007
4.537
3.736
68
3.398
Enterprise value¥B
7.742
8.333
8.489
8.179
7.827
7.809
7.750
6.805
7.233
7.534
11.04
(0.76%)
(0.41%)
45
1.717
LT debt¥B
7.552
7.006
6.045
5.152
4.765
4.734
5.061
5.459
5.687
5.475
18.05
2.82%
(3.09%)
89
Revenue
¥25.89B
1.92%
1.00×
Cost of revenue
¥16.72B
1.94%
1.00×
Operating expenses
¥6.611B
2.21%
1.03×
Goodwill & intangibles
15.92%