0.989
Revenue¥B
3.266
3.512
3.714
3.975
4.201
4.383
4.611
4.857
5.126
5.487
1.054
5.49%
5.92%
81
14.24
Revenue growth%
3.55
5.15
5.86
8.76
7.57
7.52
7.38
7.82
7.67
8.91
24.73
7.67
7.55
79
27.96
Gross margin%
31.57
33.60
34.24
34.63
34.35
33.18
31.98
33.33
32.49
34.06
28.51
33.18
33.46
84
7.74
Operating margin%
20.31
20.69
21.53
21.86
20.73
20.94
20.43
19.47
17.90
16.63
24.42
19.47
20.56
31
17.08
Net margin%
15.24
14.60
17.55
16.98
17.46
15.14
16.85
15.94
17.02
17.19
17.87
16.85
16.92
85
21.69
P/E ratio (avg)x
16.35
18.97
18.87
18.74
19.51
18.92
18.62
17.90
21.18
21.22
8.873
18.92
18.90
24
27.05
EV/EBITx
22.93
20.23
18.78
19.43
20.12
18.62
20.28
18.14
19.73
19.55
13.06
19.55
19.64
36
4.63
FCF yield (avg)%
7.45
7.94
10.16
12.13
14.69
16.60
15.10
13.95
12.19
12.02
12.67
13.95
12.16
18
21.85
FCF margin%
22.64
22.64
20.07
18.47
16.56
14.62
11.87
12.87
15.79
17.45
4.78
14.62
17.00
40
0.994
FCF / Net incomex
0.708
0.675
0.659
0.670
0.730
0.720
0.769
0.854
0.781
0.780
0.385
0.780
0.725
92
6.24
ROIC%
2.87
1.26
2.44
5.20
2.76
2.55
4.55
3.12
1.73
1.88
15.51
2.55
2.65
41
13.87
Return on equity%
8.17
8.06
7.89
6.55
3.87
4.33
1.69
4.43
3.87
4.92
6.26
4.33
4.67
54
7.98
Return on assets%
28.11
30.61
28.78
28.77
28.29
27.66
24.73
27.05
27.17
27.75
2.68
27.17
27.93
48
9.91
EPS¥
14.45
13.99
16.05
15.44
14.33
14.23
14.78
13.67
15.87
15.39
11.06
1.43%
1.84%
—
22.67
EPS growth%
28.70
30.01
29.30
28.39
30.03
29.17
27.04
28.64
27.34
30.23
22.39
28.64
28.93
75
2.13
Bookvalue per sh¥
3.29
3.36
3.70
3.57
3.73
3.38
3.06
3.13
2.95
2.79
8.25
(5.62%)
(2.20%)
—
7.43
FCF per share¥
15.28
17.76
19.91
19.71
19.65
21.22
21.28
21.30
22.90
23.50
6.04
3.64%
5.96%
—
3.58
Dividend per sh¥
4.25
4.19
4.67
4.97
5.37
5.10
5.45
6.04
5.55
5.33
2.97
(0.14%)
2.89%
—
14.74
Div yield (avg)%
23.02
25.99
25.56
23.66
25.86
23.35
23.83
26.50
25.71
25.30
29.94
25.30
25.43
90
16.70
Payout ratio%
12.12
14.13
13.77
14.45
14.95
17.90
18.41
20.36
18.05
18.92
23.13
18.41
16.43
73
209.3
Shares (diluted)M
228.9
231.6
229.8
212.5
199.6
195.0
207.0
209.5
221.1
228.1
202.4
2.71%
0.60%
66
22.51
Buyback yield%
9.68
8.40
6.03
5.88
4.98
4.46
7.36
8.55
5.60
7.17
8.21
7.17
6.60
23
0.631
D/E ratiox
0.633
0.587
0.600
0.603
0.627
0.710
0.798
0.842
0.805
0.856
1.498
0.805
0.671
22
3.384
Enterprise value¥B
6.038
5.606
5.177
5.601
5.685
5.659
5.820
5.802
5.916
5.542
3.836
(0.51%)
(0.59%)
34
5.518
LT debt¥B
8.236
9.184
8.977
9.703
11.28
12.29
12.52
14.18
16.57
16.91
2.221
8.45%
7.68%
43
Revenue
¥5.487B
5.92%
1.00×
Cost of revenue
¥2.906B
6.32%
1.04×
Operating expenses
¥1.062B
5.34%
0.95×
Cash and investments
18.08%
Spread over hurdle
10.65%