0.693
Revenue¥B
1.774
1.849
1.889
1.902
1.922
1.943
1.959
2.019
2.034
2.119
0.756
1.98%
1.79%
57
13.16
Revenue growth%
24.49
23.88
26.39
25.86
27.43
26.53
28.83
28.14
25.70
25.69
11.68
26.53
26.13
81
7.42
Gross margin%
26.71
27.20
26.24
27.49
24.57
22.51
22.59
19.77
20.42
21.40
8.84
21.40
23.58
29
13.83
Operating margin%
28.64
29.71
27.02
25.61
25.09
26.25
27.62
29.03
26.37
26.51
18.48
26.51
26.77
26
19.70
Net margin%
8.79
10.61
9.90
7.21
6.71
8.43
5.93
8.67
9.13
7.33
25.31
8.43
8.55
60
30.48
P/E ratio (avg)x
18.20
18.72
16.32
15.29
16.56
15.40
15.01
13.65
14.82
14.21
23.34
14.82
15.34
42
23.14
EV/EBITx
22.81
24.47
24.49
26.46
25.20
22.86
19.93
21.37
23.00
22.05
15.71
22.05
22.93
49
7.25
FCF yield (avg)%
7.26
9.64
12.35
10.87
10.21
9.64
12.41
15.36
17.96
20.33
21.95
15.36
11.61
71
24.77
FCF margin%
14.79
17.34
14.80
13.51
13.42
15.33
13.60
10.88
12.48
14.67
10.09
13.60
14.13
38
1.772
FCF / Net incomex
1.570
1.720
1.832
1.922
1.745
1.949
2.170
2.359
2.304
2.280
0.241
2.280
1.936
40
15.56
ROIC%
1.96
3.74
3.00
4.94
5.65
7.90
9.54
11.56
11.27
10.67
18.91
10.67
6.77
64
10.97
Return on equity%
17.16
15.97
17.44
15.74
14.16
11.62
9.76
12.59
12.74
10.96
16.67
11.62
13.45
89
15.35
Return on assets%
22.05
23.60
25.42
24.85
24.84
26.39
26.85
27.15
29.53
27.87
13.05
27.15
25.91
78
1.90
EPS¥
1.14
1.14
1.18
1.36
1.31
1.21
1.23
1.41
1.49
1.53
2.05
3.26%
3.66%
—
26.57
EPS growth%
10.66
12.09
14.58
16.93
17.36
16.10
14.12
14.53
11.59
12.04
25.33
14.12
14.33
74
2.87
Bookvalue per sh¥
1.49
1.57
1.47
1.34
1.38
1.35
1.43
1.42
1.47
1.24
2.97
(2.25%)
(1.11%)
—
3.42
FCF per share¥
3.86
4.03
3.69
3.68
3.23
2.93
2.63
2.65
2.48
2.58
0.96
(4.44%)
(3.68%)
—
1.96
Dividend per sh¥
4.31
4.11
4.79
4.86
4.74
5.12
4.84
4.76
5.06
5.79
4.19
4.07%
2.68%
—
18.09
Div yield (avg)%
13.29
14.16
13.89
12.44
9.54
12.43
10.02
12.31
14.53
13.76
27.48
12.43
12.87
50
20.37
Payout ratio%
25.07
26.42
23.52
21.74
20.33
21.20
18.47
18.13
15.17
17.02
3.96
18.13
20.77
51
223.0
Shares (diluted)M
240.0
250.9
239.6
270.2
312.4
325.7
361.1
373.3
426.3
437.8
219.6
6.98%
7.09%
11
3.02
Buyback yield%
16.11
14.02
14.44
13.54
16.53
14.62
15.90
14.23
13.96
15.31
24.21
14.62
14.53
78
0.341
D/E ratiox
0.776
0.778
0.770
0.794
0.736
0.772
0.717
0.733
0.661
0.685
0.743
0.717
0.753
61
0.087
Enterprise value¥B
1.455
1.466
1.491
1.712
1.720
1.967
1.917
2.059
2.202
2.204
1.259
5.08%
3.67%
52
1,114
LT debt¥M
587.2
586.9
592.6
669.2
734.8
699.6
728.4
805.7
759.7
715.3
477.8
(0.54%)
1.29%
55
Revenue
¥2.119B
1.79%
1.00×
Cost of revenue
¥1.301B
1.64%
0.99×
Operating expenses
¥514.3M
1.77%
1.00×