4.707
Revenue¥B
4.601
4.703
4.750
4.898
5.118
5.197
5.335
5.521
5.545
5.808
5.105
2.56%
2.76%
29
28.14
Revenue growth%
0.40
0.56
3.08
0.68
3.07
3.14
4.32
2.82
3.53
6.29
22.76
3.53
3.07
61
6.23
Gross margin%
20.88
20.51
20.06
22.34
24.89
24.28
22.94
20.86
22.41
25.25
27.32
22.94
22.37
27
28.31
Operating margin%
14.16
14.77
15.95
13.16
11.01
9.20
6.63
9.32
8.62
11.09
23.93
9.20
11.05
77
23.02
Net margin%
4.45
7.13
8.46
9.83
10.57
10.70
8.64
8.59
9.13
11.38
26.73
9.13
8.88
24
35.46
P/E ratio (avg)x
6.183
6.332
6.517
6.254
6.594
6.136
5.506
5.221
5.680
5.096
36.87
5.506
6.160
5
15.02
EV/EBITx
54.40
50.47
57.37
60.04
66.08
67.25
66.21
74.83
84.27
95.39
24.46
74.83
66.15
12
21.33
FCF yield (avg)%
27.47
26.01
28.58
30.92
33.54
33.37
32.94
33.18
35.71
37.12
6.28
33.37
33.06
60
25.64
FCF margin%
20.24
18.01
20.77
18.03
18.02
20.09
17.36
18.07
17.52
15.31
19.15
17.52
18.03
64
1.277
FCF / Net incomex
1.268
1.303
1.448
1.641
1.815
1.789
1.791
1.892
2.237
2.430
0.224
1.892
1.790
69
24.58
ROIC%
30.31
32.15
34.52
36.21
37.15
35.70
33.13
35.86
35.29
37.53
14.39
35.70
35.49
87
27.17
Return on equity%
29.25
29.94
29.65
31.06
30.67
28.00
29.92
32.71
30.09
28.41
2.98
29.92
29.93
42
22.34
Return on assets%
1.49
1.41
1.06
3.69
4.24
3.16
4.77
3.66
4.96
5.53
14.86
4.77
3.67
60
5.51
EPS¥
19.68
19.12
20.00
18.73
20.35
17.25
14.91
16.17
16.21
15.01
5.63
(5.90%)
(2.28%)
—
13.13
EPS growth%
25.09
26.36
24.22
27.09
25.51
26.27
27.99
25.70
28.27
27.58
17.85
27.58
26.32
26
14.39
Bookvalue per sh¥
9.21
10.00
10.37
11.39
11.40
12.63
11.80
11.90
13.81
14.05
16.41
4.27%
3.60%
—
9.09
FCF per share¥
13.72
12.53
11.82
12.31
12.16
12.07
11.59
11.51
11.80
11.50
4.26
(1.11%)
(2.91%)
—
13.40
Dividend per sh¥
11.61
11.07
10.76
10.23
9.82
10.16
9.98
8.81
9.49
9.45
11.41
(0.76%)
(2.35%)
—
27.41
Div yield (avg)%
24.57
22.69
21.97
20.19
17.93
17.37
17.30
18.30
17.04
16.72
18.66
17.30
18.12
54
14.91
Payout ratio%
10.42
13.11
12.49
12.74
14.87
14.77
16.65
17.26
19.29
21.16
25.91
17.26
14.82
64
288.4
Shares (diluted)M
410.0
423.5
464.4
484.0
525.4
561.5
617.0
610.6
624.9
727.8
297.6
6.74%
6.97%
48
12.67
Buyback yield%
4.02
1.79
0.89
0.71
0.40
0.40
1.18
1.65
0.40
0.40
22.14
0.40
0.80
49
1.246
D/E ratiox
0.835
0.844
0.798
0.780
0.675
0.666
0.586
0.603
0.591
0.606
1.706
0.603
0.671
7
6.433
Enterprise value¥B
5.213
5.784
6.702
7.347
7.592
7.424
8.069
8.518
9.783
9.582
2.827
4.76%
5.79%
70
1.855
LT debt¥B
2.953
3.088
3.105
2.685
2.652
2.439
2.522
2.696
2.919
2.657
2.745
0.04%
(2.28%)
18
Revenue
¥5.808B
2.76%
1.00×
Cost of revenue
¥3.608B
2.62%
0.99×
Operating expenses
¥1.032B
3.26%
1.05×
Cash and investments
13.71%
Spread over hurdle
(4.82%)