9.106
Revenue¥B
37.09
37.37
38.66
39.51
40.92
41.34
41.46
42.75
43.11
43.38
9.470
1.18%
1.70%
10
22.28
Revenue growth%
1.24
0.40
1.24
0.40
0.40
1.78
3.70
0.83
0.40
0.40
5.59
0.83
0.62
59
9.37
Gross margin%
25.72
27.66
29.97
32.15
33.38
33.25
31.61
32.29
32.06
34.69
25.46
32.29
32.11
13
5.17
Operating margin%
3.72
5.52
2.93
0.40
2.57
1.73
2.20
1.61
0.40
2.07
8.51
1.73
2.13
58
12.77
Net margin%
9.30
7.38
5.80
7.14
5.69
4.31
3.09
3.85
5.25
2.74
29.05
3.85
5.47
10
34.40
P/E ratio (avg)x
12.30
13.06
12.54
14.62
16.22
18.36
19.54
22.83
26.50
29.55
29.90
22.83
17.29
53
20.64
EV/EBITx
35.59
35.78
37.75
34.78
39.70
36.38
40.59
38.86
37.22
37.92
29.92
37.92
37.48
92
3.95
FCF yield (avg)%
33.90
35.81
37.12
37.80
38.01
37.23
39.32
40.90
41.03
42.68
14.13
40.90
37.91
33
27.10
FCF margin%
13.27
14.80
15.57
15.90
17.86
18.69
17.00
17.29
20.21
19.13
20.41
18.69
17.14
39
0.838
FCF / Net incomex
0.896
0.861
0.743
0.642
0.685
0.685
0.715
0.686
0.734
0.693
1.460
0.693
0.704
33
11.99
ROIC%
8.15
10.12
10.41
12.80
10.81
11.61
14.22
16.73
15.69
14.31
7.87
14.31
12.20
92
21.03
Return on equity%
5.48
8.43
8.98
7.63
7.11
7.25
7.02
6.23
6.74
6.50
7.18
6.74
7.06
77
6.30
Return on assets%
22.43
23.86
23.46
20.89
19.76
19.70
21.79
21.56
21.74
23.85
9.99
21.74
21.77
51
122.10
EPS¥
82.10
87.13
91.85
105.33
116.53
131.81
152.89
160.43
193.14
231.62
130.50
14.73%
11.68%
—
14.86
EPS growth%
16.87
18.32
18.47
15.91
16.56
15.77
16.51
16.54
17.95
19.20
5.23
16.54
16.71
74
120.45
Bookvalue per sh¥
105.46
101.57
101.40
92.77
81.31
90.18
98.57
105.89
109.90
99.33
153.55
4.08%
0.45%
—
138.19
FCF per share¥
140.95
136.48
159.17
164.61
158.44
157.03
175.00
193.09
186.57
182.52
48.46
2.87%
3.91%
—
60.37
Dividend per sh¥
59.58
66.77
72.02
71.75
80.31
88.78
92.58
106.01
102.85
117.26
191.34
7.86%
8.11%
—
4.25
Div yield (avg)%
15.45
15.85
16.10
14.07
14.99
17.42
16.99
15.50
18.23
20.49
23.23
17.42
15.98
61
24.09
Payout ratio%
20.79
22.07
24.07
23.48
26.02
27.77
25.65
28.12
29.77
27.24
28.88
27.77
25.83
38
142.1
Shares (diluted)M
137.9
148.7
142.1
142.1
128.8
125.3
116.1
121.0
102.3
106.6
144.9
(3.70%)
(3.65%)
41
22.59
Buyback yield%
1.30
0.76
3.16
4.04
6.54
5.93
6.71
8.54
6.07
7.11
27.36
6.71
6.00
14
1.154
D/E ratiox
0.604
0.656
0.741
0.736
0.867
0.927
1.069
1.181
1.286
1.255
1.326
1.181
0.897
14
42.90
Enterprise value¥B
46.29
47.98
54.47
52.51
59.54
67.04
67.67
71.13
70.85
68.00
55.48
2.69%
5.02%
47
46.34
LT debt¥B
58.68
58.36
54.27
60.59
65.28
71.86
72.78
81.14
76.95
79.53
17.81
4.03%
3.67%
82
Revenue
¥43.38B
1.70%
1.00×
Cost of revenue
¥27.06B
1.57%
0.99×
Operating expenses
¥4.735B
2.13%
1.04×
Goodwill & intangibles
18.47%