20.77
Revenue¥B
25.96
25.78
25.42
25.91
26.44
26.79
26.69
26.36
26.85
26.86
21.83
0.32%
0.50%
49
11.98
Revenue growth%
14.82
14.43
15.04
13.39
14.54
12.60
10.93
13.67
10.94
13.88
8.80
12.60
13.78
13
29.90
Gross margin%
5.92
5.98
4.37
4.59
2.47
2.27
4.19
5.13
2.62
0.71
8.30
2.62
4.28
9
8.26
Operating margin%
35.94
38.63
39.01
39.62
41.18
43.62
44.24
43.75
44.55
46.73
18.46
44.24
42.40
52
12.15
Net margin%
9.44
8.95
8.74
6.09
4.16
4.16
1.31
3.12
2.87
3.76
25.88
3.12
4.16
8
31.90
P/E ratio (avg)x
35.58
35.66
38.27
35.63
31.70
35.04
38.82
41.69
42.32
43.51
23.39
41.69
36.96
35
33.77
EV/EBITx
41.23
43.13
40.64
47.35
47.21
52.30
58.23
57.54
65.85
69.09
30.51
58.23
49.83
78
21.08
FCF yield (avg)%
24.36
26.47
26.56
27.58
28.38
28.21
28.93
31.64
30.74
33.49
9.48
30.74
28.30
82
17.58
FCF margin%
20.19
22.07
20.96
23.29
25.72
27.07
27.95
29.41
27.71
29.41
7.66
27.95
26.39
76
1.211
FCF / Net incomex
0.281
0.297
0.292
0.327
0.358
0.396
0.466
0.480
0.527
0.607
0.203
0.480
0.377
30
28.89
ROIC%
18.32
17.29
18.73
16.57
19.27
18.25
18.43
18.08
20.10
22.12
4.98
18.43
18.38
35
3.24
Return on equity%
21.38
21.00
23.78
25.13
26.66
24.59
23.88
23.29
22.48
22.02
3.95
23.29
23.53
26
13.59
Return on assets%
22.23
20.80
18.07
18.31
16.33
15.08
13.94
12.00
9.84
9.64
15.58
12.00
15.70
28
10.77
EPS¥
29.27
31.78
27.56
25.33
23.06
20.10
17.22
17.41
16.26
15.49
11.51
(7.65%)
(7.31%)
—
4.86
EPS growth%
8.97
7.35
7.17
7.39
5.51
6.07
7.09
8.29
10.35
13.05
27.24
8.29
7.37
16
16.83
Bookvalue per sh¥
11.43
12.45
12.32
12.40
12.77
12.27
13.09
13.65
14.47
16.47
18.83
5.23%
4.38%
—
21.57
FCF per share¥
26.93
27.57
27.93
29.64
26.78
25.28
24.85
23.16
22.23
21.58
15.83
(4.23%)
(3.20%)
—
27.70
Dividend per sh¥
52.10
48.27
47.79
45.05
43.31
43.36
47.78
50.89
49.10
50.93
15.53
3.30%
0.77%
—
23.64
Div yield (avg)%
9.24
6.69
9.29
7.49
5.60
6.99
6.67
3.83
5.55
4.86
4.98
5.55
6.68
90
29.78
Payout ratio%
29.45
29.48
31.81
28.84
26.24
27.54
30.12
30.20
30.94
31.85
10.16
30.20
29.80
37
499.4
Shares (diluted)M
532.8
548.0
611.1
710.7
669.0
708.6
796.5
743.4
719.0
809.9
490.5
3.90%
4.46%
66
3.30
Buyback yield%
29.91
29.23
29.24
28.28
26.10
23.49
24.91
25.43
23.49
21.80
10.29
23.49
25.76
38
1.587
D/E ratiox
0.987
0.998
0.878
0.835
0.824
0.817
0.858
0.894
0.872
0.933
0.700
0.872
0.875
26
21.60
Enterprise value¥B
32.68
32.64
35.56
35.54
39.70
40.50
43.42
42.51
41.50
45.14
18.84
2.61%
4.82%
48
16.80
LT debt¥B
7.122
7.992
8.244
9.184
8.740
9.866
10.80
10.85
10.45
11.00
22.87
4.70%
5.71%
50
Revenue
¥26.86B
0.50%
1.00×
Cost of revenue
¥14.48B
0.63%
1.01×
Operating expenses
¥4.595B
0.16%
0.97×
Cash and investments
16.35%
Spread over hurdle
37.51%