29.37
Revenue¥B
27.10
27.59
28.46
29.38
30.23
31.00
32.35
33.28
34.05
35.02
30.57
2.98%
2.76%
61
7.26
Revenue growth%
4.01
3.26
0.83
1.48
2.64
2.84
2.74
0.85
3.19
2.03
13.05
2.74
2.69
6
8.29
Gross margin%
2.93
4.09
2.67
5.10
3.39
3.57
4.31
3.48
2.09
0.40
7.15
3.48
3.44
32
18.02
Operating margin%
26.25
27.68
28.85
29.88
27.60
28.61
29.02
26.64
27.83
27.80
12.09
27.83
27.82
61
26.54
Net margin%
20.81
20.07
20.87
22.67
25.60
24.46
25.65
27.69
27.44
26.53
23.81
26.53
25.03
18
12.02
P/E ratio (avg)x
22.65
24.59
26.80
25.71
29.37
31.44
31.80
29.01
31.40
28.84
16.77
31.40
28.93
70
23.71
EV/EBITx
28.85
32.21
35.38
38.30
44.52
44.44
52.40
54.13
60.53
71.71
35.99
54.13
44.48
31
22.03
FCF yield (avg)%
20.18
18.31
19.02
21.45
18.61
16.65
14.48
12.52
10.32
12.73
22.19
12.73
17.48
9
4.23
FCF margin%
9.66
8.63
5.65
5.40
5.30
4.99
6.99
4.05
1.93
1.86
15.94
4.05
5.35
91
0.141
FCF / Net incomex
1.224
1.254
1.308
1.454
1.394
1.628
1.573
1.622
1.577
1.648
0.497
1.622
1.514
46
19.34
ROIC%
21.08
18.30
17.67
17.20
17.17
15.75
15.37
17.95
16.24
14.18
13.64
15.75
17.19
60
23.89
Return on equity%
34.20
35.98
38.23
39.38
41.80
40.08
37.18
39.97
42.29
41.70
21.73
40.08
39.67
38
4.72
Return on assets%
17.35
14.88
14.22
13.80
14.72
16.89
18.10
20.87
21.00
22.12
17.26
20.87
17.12
51
2.17
EPS¥
3.80
3.64
3.63
3.56
3.17
3.02
3.31
3.06
3.43
3.28
2.34
0.67%
(1.66%)
—
22.24
EPS growth%
19.32
22.26
20.74
21.33
22.08
25.05
25.68
24.14
26.70
28.97
29.29
25.68
23.20
11
4.31
Bookvalue per sh¥
4.29
4.50
4.18
4.38
4.70
4.55
4.24
4.06
4.21
4.29
3.84
(1.81%)
(0.68%)
—
9.38
FCF per share¥
7.92
7.31
7.11
6.71
6.22
5.80
6.33
6.00
5.76
5.95
8.45
(0.90%)
(3.18%)
—
5.80
Dividend per sh¥
7.96
8.79
8.07
8.35
8.23
7.47
8.18
8.09
8.02
7.46
2.07
(1.94%)
(0.55%)
—
14.95
Div yield (avg)%
13.06
12.85
11.82
12.20
11.21
9.20
9.80
11.94
12.94
12.54
19.24
11.94
12.07
50
13.83
Payout ratio%
31.02
31.54
31.90
33.22
32.73
30.55
32.75
34.74
37.67
36.51
23.63
34.74
32.74
24
1.906
Shares (diluted)B
0.990
0.852
0.804
0.822
0.746
0.668
0.646
0.672
0.704
0.744
1.902
(0.07%)
(4.43%)
45
13.00
Buyback yield%
19.73
16.92
17.18
18.59
18.65
20.05
20.70
19.15
20.92
22.76
12.16
20.70
19.44
16
1.539
D/E ratiox
1.339
1.211
1.336
1.251
1.405
1.439
1.586
1.642
1.579
1.701
1.793
1.586
1.422
77
3.021
Enterprise value¥B
22.12
25.15
26.22
24.17
26.99
28.61
28.71
28.45
30.35
32.88
16.55
4.03%
4.32%
31
26.58
LT debt¥B
35.01
35.70
37.30
36.72
38.92
42.03
48.47
51.86
49.43
52.17
18.51
6.04%
5.37%
54
Revenue
¥35.02B
2.76%
1.00×
Cost of revenue
¥17.10B
2.44%
0.97×
Operating expenses
¥7.631B
3.15%
1.04×
Goodwill & intangibles
19.59%