6.189
Revenue¥B
4.919
5.037
5.036
5.064
5.093
5.095
5.143
5.079
5.138
5.275
6.539
0.71%
0.99%
43
4.68
Revenue growth%
14.05
15.30
14.50
14.83
16.41
14.88
12.77
13.40
15.81
13.68
8.12
13.68
14.66
80
6.10
Gross margin%
27.74
25.22
22.41
23.81
23.47
24.61
25.44
23.47
23.52
23.27
20.75
23.52
23.67
22
21.22
Operating margin%
9.82
11.37
13.77
11.81
14.18
11.74
10.63
12.29
14.75
16.92
3.30
12.29
12.05
6
3.58
Net margin%
1.48
1.63
3.13
0.56
2.26
2.80
0.88
0.40
3.12
2.13
6.34
2.13
1.88
44
21.24
P/E ratio (avg)x
25.06
27.78
28.79
30.17
32.28
34.29
35.87
36.68
41.52
41.16
15.53
36.68
33.28
16
28.52
EV/EBITx
32.84
30.53
29.82
32.37
29.51
31.50
32.41
34.70
31.78
35.58
11.95
32.41
32.08
65
16.20
FCF yield (avg)%
26.24
24.64
27.22
27.59
27.31
27.88
28.60
29.69
30.28
28.55
22.96
28.60
27.73
54
29.12
FCF margin%
15.95
16.77
14.72
15.40
15.87
13.42
16.28
17.20
18.17
21.08
26.37
17.20
16.11
31
0.923
FCF / Net incomex
1.270
1.403
1.455
1.350
1.276
1.193
1.228
1.157
1.100
0.995
0.245
1.157
1.249
53
25.27
ROIC%
22.16
21.54
23.39
21.12
21.70
19.82
19.25
21.12
18.91
18.72
6.16
19.25
21.12
14
27.69
Return on equity%
30.63
29.61
30.58
27.93
25.38
28.04
25.10
23.80
22.79
24.00
13.64
24.00
26.65
86
21.98
Return on assets%
14.69
14.85
12.67
11.24
13.90
11.13
11.18
12.49
11.87
9.74
2.72
11.18
12.18
35
2.76
EPS¥
3.24
3.20
3.18
2.88
3.00
3.32
3.52
3.34
3.72
4.02
3.02
6.01%
1.41%
—
10.37
EPS growth%
25.57
27.24
26.98
29.06
26.50
29.37
27.94
25.04
27.55
30.19
16.31
27.94
27.40
51
3.06
Bookvalue per sh¥
0.79
0.76
0.66
0.65
0.62
0.66
0.67
0.72
0.68
0.74
3.51
3.55%
(1.36%)
—
1.45
FCF per share¥
3.80
3.59
3.79
3.76
3.60
3.73
3.93
4.00
4.14
3.78
3.82
1.01%
(0.54%)
—
5.71
Dividend per sh¥
2.79
2.78
3.22
3.40
3.43
3.21
3.54
3.37
3.18
3.70
2.49
1.51%
3.05%
—
17.70
Div yield (avg)%
23.80
20.94
20.83
23.09
25.88
26.50
27.62
27.69
25.45
23.27
9.55
26.50
24.62
11
27.31
Payout ratio%
10.44
9.95
10.59
12.03
9.25
8.34
6.45
4.15
5.46
4.65
19.52
5.46
8.80
89
468.6
Shares (diluted)M
525.6
524.3
560.5
614.5
617.5
648.7
670.1
633.7
627.5
673.6
490.5
1.75%
3.52%
93
20.63
Buyback yield%
17.77
15.54
13.23
12.65
14.11
12.60
12.64
12.53
12.88
12.73
15.91
12.64
12.80
30
0.406
D/E ratiox
1.140
1.114
1.184
1.146
1.060
1.093
1.114
1.035
0.982
1.003
0.422
1.035
1.104
13
5.777
Enterprise value¥B
5.027
4.591
5.152
4.912
5.316
4.799
5.448
5.380
6.113
5.718
3.020
1.47%
0.32%
47
5,735
LT debt¥M
903.7
964.3
991.5
887.4
824.8
765.1
743.3
738.8
796.5
769.3
824.6
(1.38%)
(3.08%)
43
Revenue
¥5.275B
0.99%
1.00×
Cost of revenue
¥3.693B
0.99%
1.00×
Operating expenses
¥1.154B
0.72%
0.97×
Goodwill & intangibles
13.26%
Spread over hurdle
12.05%