0.633
Revenue¥B
4.744
5.090
5.472
5.776
6.048
6.203
6.505
6.744
7.061
7.256
0.654
3.71%
4.96%
56
14.44
Revenue growth%
3.65
1.71
2.99
0.40
2.87
0.40
2.60
2.04
3.04
3.73
20.39
2.60
2.74
29
7.76
Gross margin%
27.68
27.39
28.21
28.53
29.11
30.57
31.73
34.19
31.92
30.96
5.17
31.73
29.84
72
3.71
Operating margin%
26.28
25.76
26.84
29.22
31.05
32.85
32.68
31.56
32.37
29.76
2.44
32.37
30.41
69
22.89
Net margin%
26.35
26.06
25.76
28.30
31.17
29.57
27.48
27.62
30.15
29.36
27.69
29.36
27.96
14
7.249
P/E ratio (avg)x
6.829
7.039
6.604
7.083
7.556
7.820
7.590
7.267
7.156
6.486
37.82
7.267
7.120
62
24.39
EV/EBITx
27.77
31.14
33.82
34.50
38.12
42.64
48.62
48.91
52.13
53.99
11.02
48.91
40.38
22
22.65
FCF yield (avg)%
2.95
1.66
0.60
2.42
3.63
4.47
2.72
5.46
8.21
6.47
11.27
5.46
3.29
73
15.60
FCF margin%
11.98
12.97
12.12
12.67
15.24
17.98
17.12
14.63
12.21
9.54
2.17
14.63
12.82
35
1.509
FCF / Net incomex
1.116
1.057
1.046
1.074
0.967
1.035
0.950
1.034
1.167
1.198
1.642
1.035
1.051
25
23.48
ROIC%
25.30
22.80
22.37
22.98
25.84
27.95
27.64
24.92
25.22
25.71
24.33
25.71
25.26
37
5.40
Return on equity%
30.54
31.46
32.93
33.34
33.67
34.35
32.87
32.49
30.77
29.88
3.00
32.49
32.68
74
12.67
Return on assets%
11.42
11.09
12.15
10.83
11.68
14.56
15.63
17.14
17.46
16.28
22.24
16.28
13.35
19
7.92
EPS¥
3.57
3.23
3.15
3.11
3.27
3.30
3.41
3.11
2.78
2.50
8.13
(5.25%)
(3.27%)
—
27.01
EPS growth%
22.51
25.08
27.71
29.97
30.66
31.33
32.23
33.51
35.64
37.03
22.02
33.51
30.99
39
5.49
Bookvalue per sh¥
10.71
10.76
11.60
11.31
9.72
9.35
9.02
9.16
8.50
8.56
3.45
(2.51%)
(1.52%)
—
10.01
FCF per share¥
6.33
7.55
7.66
7.67
7.73
7.59
7.47
8.85
9.28
10.63
5.02
6.58%
7.18%
—
7.28
Dividend per sh¥
1.10
1.05
1.09
1.08
1.18
1.19
1.26
1.07
0.98
0.94
6.29
(4.43%)
(0.97%)
—
27.32
Div yield (avg)%
9.41
11.61
10.81
9.34
8.63
10.31
11.80
9.46
6.63
7.79
24.22
9.46
9.43
28
6.04
Payout ratio%
11.30
9.74
11.09
9.18
11.36
9.61
7.81
7.84
5.48
7.64
21.64
7.81
9.39
48
402.2
Shares (diluted)M
523.9
580.8
606.1
586.9
613.3
607.8
649.8
578.6
628.5
707.8
386.2
2.91%
3.48%
65
22.37
Buyback yield%
16.46
13.80
11.56
14.05
13.94
11.34
10.32
7.99
7.40
6.90
25.94
7.99
11.45
17
0.333
D/E ratiox
0.900
0.830
0.743
0.752
0.831
0.819
0.736
0.707
0.677
0.706
0.937
0.707
0.748
31
7.177
Enterprise value¥B
11.32
11.48
13.82
14.45
16.13
16.31
18.12
17.78
20.34
21.24
0.535
5.66%
6.65%
84
4.044
LT debt¥B
9.142
10.26
9.528
10.05
9.428
9.789
9.202
9.537
10.64
12.02
6.160
4.98%
3.17%
40
Revenue
¥7.256B
4.96%
1.00×
Cost of revenue
¥3.279B
4.90%
0.99×
Operating expenses
¥1.636B
5.20%
1.02×
Cash and investments
15.24%
Spread over hurdle
46.09%