18.71
Revenue¥B
15.39
16.72
18.24
19.80
21.70
23.04
25.41
27.21
30.04
33.29
20.12
8.94%
9.02%
61
7.55
Revenue growth%
24.14
24.71
23.52
24.58
26.46
26.66
23.69
22.10
19.22
18.17
24.49
22.10
23.91
94
15.98
Gross margin%
24.90
23.59
21.80
19.89
22.02
23.28
21.77
23.78
24.97
23.43
4.84
23.43
23.35
20
23.50
Operating margin%
20.55
22.55
22.17
20.46
19.57
20.93
18.20
17.49
19.02
20.09
26.29
19.02
20.28
25
27.45
Net margin%
3.26
4.87
2.45
4.38
3.79
0.79
0.40
0.40
0.40
0.40
27.40
0.40
1.62
32
11.33
P/E ratio (avg)x
46.36
54.47
57.74
60.76
58.65
56.96
65.74
66.70
74.79
81.24
30.78
66.70
59.71
19
23.78
EV/EBITx
41.63
48.21
55.36
54.62
54.83
62.95
61.59
71.84
80.47
84.38
16.05
71.84
58.48
91
6.51
FCF yield (avg)%
18.30
18.83
17.81
17.52
16.46
17.02
19.59
18.26
17.56
14.62
24.09
17.56
17.69
64
14.86
FCF margin%
12.17
11.02
10.02
11.93
14.73
16.85
16.31
17.36
19.72
17.53
20.03
17.36
15.52
45
0.589
FCF / Net incomex
0.257
0.284
0.250
0.272
0.272
0.251
0.220
0.220
0.212
0.212
0.309
0.220
0.251
58
2.22
ROIC%
17.39
16.33
15.88
17.33
16.06
17.73
17.65
18.53
19.01
16.35
11.10
17.73
17.36
94
24.01
Return on equity%
13.28
10.77
12.29
14.70
16.13
17.09
15.25
13.55
10.58
10.69
26.99
13.55
13.42
72
13.99
Return on assets%
3.14
2.93
4.80
2.83
0.40
2.35
0.40
0.75
2.55
2.71
19.40
2.35
2.63
94
14.50
EPS¥
33.94
34.13
31.90
29.93
27.85
28.76
27.81
29.84
30.12
30.51
15.52
1.84%
(0.99%)
—
9.36
EPS growth%
28.02
30.71
30.81
31.51
30.04
30.22
30.67
32.01
33.92
34.07
29.45
32.01
30.76
79
26.21
Bookvalue per sh¥
44.90
44.51
50.38
49.99
58.24
59.63
69.15
80.30
81.29
94.60
32.14
10.19%
7.42%
—
42.29
FCF per share¥
19.28
21.20
20.31
22.56
23.43
25.00
24.46
24.56
29.33
32.15
30.55
6.53%
5.02%
—
23.81
Dividend per sh¥
32.71
32.89
30.66
28.39
28.77
30.98
33.56
33.54
29.22
25.57
9.05
(2.33%)
(2.79%)
—
4.11
Div yield (avg)%
12.98
13.84
14.35
15.61
13.37
12.97
10.57
8.39
6.89
5.18
22.51
8.39
12.98
56
26.78
Payout ratio%
18.32
20.30
20.36
17.40
20.17
18.48
20.54
18.83
18.17
15.40
6.59
18.48
18.66
90
425.3
Shares (diluted)M
404.8
373.5
411.7
447.5
498.7
541.4
516.4
500.0
441.5
428.6
419.3
(2.99%)
1.06%
8
8.56
Buyback yield%
31.37
33.78
33.94
34.07
34.42
35.40
33.80
32.45
34.46
31.46
15.09
33.80
33.87
11
1.351
D/E ratiox
1.497
1.689
1.992
1.937
1.907
2.213
2.497
2.999
3.447
4.128
1.398
2.999
2.102
25
23.17
Enterprise value¥B
2.238
1.907
1.743
1.865
1.686
1.705
1.496
1.498
1.597
1.622
16.82
(0.76%)
(2.72%)
43
27.06
LT debt¥B
15.04
13.52
12.45
12.91
13.17
13.73
12.01
10.57
11.06
11.45
23.73
(2.75%)
(2.58%)
84
Revenue
¥33.29B
9.02%
1.00×
Cost of revenue
¥18.42B
9.41%
1.04×
Operating expenses
¥5.532B
8.11%
0.92×