4.144
Revenue¥B
14.93
15.55
16.03
16.32
16.76
17.11
17.95
18.45
19.14
19.85
4.342
3.45%
3.43%
7
21.20
Revenue growth%
2.25
2.47
1.22
1.95
1.55
3.02
3.41
5.96
6.20
4.69
12.53
4.69
2.75
46
13.55
Gross margin%
0.40
0.40
2.73
1.23
4.01
4.97
7.90
9.98
7.28
8.40
28.22
7.90
4.49
17
14.50
Operating margin%
22.79
22.50
19.62
18.80
18.78
19.34
20.81
19.21
21.99
22.76
3.21
20.81
20.21
67
18.13
Net margin%
23.70
25.63
24.55
25.38
23.47
20.90
19.46
20.98
18.39
18.90
15.56
19.46
22.23
83
7.164
P/E ratio (avg)x
12.82
13.58
14.20
14.52
15.11
16.88
16.38
15.77
15.79
14.38
35.83
15.79
14.82
70
25.35
EV/EBITx
28.59
28.45
25.72
27.13
27.08
26.80
26.97
26.28
26.40
23.54
21.55
26.40
26.88
25
14.85
FCF yield (avg)%
20.18
21.89
21.27
18.53
17.52
15.67
16.37
18.18
19.02
19.16
19.83
18.18
18.77
57
22.42
FCF margin%
17.41
17.39
19.74
18.87
16.99
17.75
16.85
18.07
20.22
21.62
15.82
18.07
17.91
84
0.533
FCF / Net incomex
0.325
0.358
0.343
0.362
0.366
0.386
0.402
0.351
0.321
0.296
0.671
0.351
0.355
39
19.16
ROIC%
19.86
17.76
15.38
17.14
17.03
16.79
18.67
16.65
16.25
14.14
10.01
16.65
16.91
88
23.04
Return on equity%
11.05
11.71
12.35
12.10
9.33
12.17
10.62
9.68
7.69
4.90
12.30
9.68
10.83
84
23.99
Return on assets%
2.19
2.93
2.98
0.78
0.40
0.40
2.49
1.97
1.48
0.40
24.54
1.48
1.72
61
21.48
EPS¥
5.60
5.79
5.87
6.81
7.59
7.97
8.56
8.91
9.47
9.56
22.61
4.72%
5.05%
—
24.13
EPS growth%
13.77
15.64
17.33
20.30
18.13
16.42
19.18
19.84
22.60
22.69
23.50
19.84
18.65
52
7.63
Bookvalue per sh¥
17.90
18.87
18.63
19.16
20.78
21.98
21.21
22.73
23.61
26.75
15.34
5.18%
3.28%
—
3.32
FCF per share¥
17.82
17.77
20.01
20.63
21.51
21.07
22.52
24.88
23.81
25.92
13.11
3.81%
4.26%
—
20.54
Dividend per sh¥
28.86
30.42
32.37
32.76
35.15
40.82
44.26
44.62
43.89
51.86
15.25
8.09%
6.61%
—
18.60
Div yield (avg)%
13.98
13.85
14.32
13.08
11.95
9.84
10.97
8.44
10.57
9.53
11.07
9.84
11.46
33
18.61
Payout ratio%
11.38
9.00
10.88
12.43
9.50
9.96
9.46
7.54
10.39
9.20
5.90
9.46
9.73
87
424.5
Shares (diluted)M
275.3
263.6
259.7
234.7
250.8
215.0
206.8
205.0
201.5
189.0
418.4
(5.50%)
(4.40%)
59
10.38
Buyback yield%
11.60
12.26
12.41
11.89
13.10
12.53
15.27
16.90
15.83
16.26
20.52
15.83
12.81
18
1.587
D/E ratiox
2.083
2.068
2.222
2.264
2.613
2.600
2.676
3.170
3.110
3.356
0.968
3.110
2.607
45
2.930
Enterprise value¥B
13.49
14.39
13.26
12.55
13.49
11.62
12.04
11.00
11.36
10.62
5.055
(4.68%)
(2.40%)
53
2.851
LT debt¥B
19.27
19.01
18.81
21.32
23.93
26.19
29.76
29.21
29.54
31.31
12.51
5.53%
4.72%
71
Revenue
¥19.85B
3.43%
1.00×
Cost of revenue
¥11.39B
3.62%
1.02×
Operating expenses
¥2.028B
2.41%
0.91×
Spread over hurdle
49.80%