10.52
Revenue¥B
30.18
29.90
30.01
30.13
30.18
30.62
30.99
31.36
30.88
31.17
10.75
0.65%
0.45%
26
27.04
Revenue growth%
13.14
13.22
13.99
15.55
13.85
12.08
10.74
10.80
7.95
8.05
26.73
10.74
12.61
45
29.52
Gross margin%
2.27
0.40
0.97
2.39
2.40
4.58
1.93
3.30
3.23
4.03
28.88
3.30
2.40
92
25.63
Operating margin%
19.59
19.66
19.49
19.40
18.93
16.77
15.52
13.05
14.70
14.31
15.75
14.70
17.85
49
11.87
Net margin%
20.85
20.50
21.57
20.58
17.84
16.16
17.02
15.61
17.55
20.53
21.95
17.02
19.17
90
26.26
P/E ratio (avg)x
25.64
24.76
25.21
28.14
32.73
32.83
32.56
31.74
36.85
35.70
12.54
32.83
32.15
64
32.96
EV/EBITx
42.38
43.19
42.44
43.43
44.99
44.19
48.83
49.87
56.51
56.13
7.190
49.87
44.59
45
24.61
FCF yield (avg)%
28.21
27.27
28.00
26.23
24.31
23.86
25.42
27.66
28.51
31.36
17.76
27.66
27.46
9
3.67
FCF margin%
18.33
20.93
20.68
19.29
20.76
20.05
18.48
17.46
19.18
19.61
7.33
19.18
19.45
17
0.655
FCF / Net incomex
0.415
0.445
0.431
0.421
0.372
0.346
0.375
0.391
0.360
0.398
0.985
0.375
0.395
17
2.48
ROIC%
23.70
25.37
28.16
29.60
32.03
29.33
27.66
25.08
23.92
22.48
18.14
25.08
26.52
89
21.67
Return on equity%
8.21
9.30
7.91
10.38
11.13
10.56
12.81
10.94
10.34
11.30
7.67
10.94
10.47
55
26.04
Return on assets%
25.88
23.84
25.21
24.59
22.81
21.49
24.12
22.54
22.32
21.33
5.38
22.32
23.33
36
37.98
EPS¥
7.74
7.56
7.98
7.57
8.19
9.42
9.32
9.31
9.80
10.86
39.73
5.80%
3.18%
—
25.23
EPS growth%
28.35
27.36
24.58
25.37
26.53
26.58
23.74
22.46
21.04
21.87
28.22
22.46
24.97
77
18.50
Bookvalue per sh¥
19.65
20.59
19.32
21.63
24.92
27.41
31.78
34.90
36.79
34.50
25.78
6.73%
5.72%
—
12.46
FCF per share¥
10.93
12.22
11.64
11.90
12.33
14.03
13.17
12.82
14.13
13.05
40.52
1.13%
2.57%
—
7.26
Dividend per sh¥
38.17
36.89
35.40
30.86
33.13
29.80
30.91
26.18
23.67
24.64
6.39
(5.74%)
(3.61%)
—
5.61
Div yield (avg)%
17.06
14.91
12.95
13.82
15.60
16.95
16.93
15.17
17.46
19.51
11.35
16.95
16.27
77
22.26
Payout ratio%
4.35
5.53
4.86
5.13
7.29
9.68
7.75
10.53
8.69
11.17
13.87
9.68
7.52
25
422.9
Shares (diluted)M
384.4
394.7
379.7
431.9
406.2
385.9
352.5
359.2
350.5
325.3
429.1
(4.35%)
(2.36%)
68
29.29
Buyback yield%
21.90
21.46
20.95
21.14
18.78
16.50
18.47
21.06
22.34
22.39
22.54
21.06
21.10
46
0.746
D/E ratiox
1.452
1.597
1.730
1.801
1.619
1.542
1.637
1.464
1.424
1.438
0.180
1.464
1.570
69
16.33
Enterprise value¥B
7.783
8.338
7.869
7.072
6.775
6.309
6.051
6.423
5.985
5.272
9.940
(4.89%)
(4.26%)
85
22.87
LT debt¥B
29.66
33.63
36.88
35.72
34.72
34.38
35.04
36.48
40.02
40.06
1.847
2.90%
4.37%
64
Revenue
¥31.17B
0.45%
1.00×
Cost of revenue
¥21.82B
0.45%
1.00×
Operating expenses
¥5.778B
0.95%
1.05×
Goodwill & intangibles
17.38%
Spread over hurdle
10.07%