3.896
Revenue¥B
14.77
14.84
15.22
15.20
15.83
15.75
15.98
15.94
16.26
16.61
4.354
0.97%
1.41%
60
9.33
Revenue growth%
6.07
5.20
2.86
5.03
7.98
7.29
6.97
7.56
7.32
4.68
17.52
7.29
6.52
67
23.79
Gross margin%
6.62
6.20
3.65
6.52
5.67
5.64
6.27
4.54
1.83
1.36
24.69
4.54
5.66
93
21.03
Operating margin%
14.99
14.96
16.59
17.96
18.04
20.32
22.71
21.23
19.55
17.86
29.57
20.32
18.00
78
3.95
Net margin%
5.79
7.97
10.54
9.49
10.34
10.09
9.51
8.01
6.10
5.76
15.73
8.01
8.75
57
32.25
P/E ratio (avg)x
25.09
27.17
27.91
25.94
23.99
25.79
28.30
29.84
29.21
29.20
11.68
29.20
27.54
53
17.10
EV/EBITx
19.52
19.65
20.37
18.92
20.69
19.77
19.34
18.59
18.86
17.67
20.15
18.86
19.43
70
12.64
FCF yield (avg)%
10.91
13.52
15.67
14.80
12.30
14.28
16.41
19.20
18.02
16.48
20.69
16.48
15.23
30
8.94
FCF margin%
16.11
16.58
16.95
14.98
13.13
12.34
12.35
12.08
14.12
14.78
22.04
12.35
14.45
38
1.120
FCF / Net incomex
0.358
0.342
0.357
0.349
0.342
0.365
0.362
0.376
0.364
0.392
1.520
0.365
0.360
49
3.43
ROIC%
3.41
5.27
3.91
1.80
0.40
1.44
1.71
2.00
2.92
2.35
7.64
2.00
2.17
59
12.62
Return on equity%
15.32
15.63
16.76
13.94
16.41
19.17
18.90
19.65
17.16
17.40
29.04
18.90
16.96
73
25.60
Return on assets%
16.80
14.49
12.94
15.48
16.01
14.51
12.20
13.46
11.04
10.70
9.83
12.20
13.97
40
161.70
EPS¥
251.29
296.29
308.50
317.35
314.71
340.10
387.64
405.37
479.49
523.05
174.37
10.69%
7.94%
—
26.60
EPS growth%
4.50
4.16
2.96
0.45
0.40
2.42
1.45
2.24
3.38
0.56
8.98
2.24
2.33
39
156.12
Bookvalue per sh¥
182.20
182.51
167.80
154.67
151.45
162.13
172.76
181.16
166.69
149.52
116.14
(0.26%)
(1.63%)
—
40.09
FCF per share¥
216.34
241.45
249.94
259.68
273.84
313.98
300.01
338.81
388.43
378.97
159.56
6.71%
5.62%
—
108.92
Dividend per sh¥
252.84
255.26
241.29
267.23
284.91
325.84
363.98
370.13
428.49
410.99
84.21
7.60%
6.46%
—
13.49
Div yield (avg)%
21.06
22.27
25.18
22.85
20.90
18.40
16.75
16.99
14.25
16.64
13.00
16.75
19.65
31
14.48
Payout ratio%
15.95
15.01
16.98
15.59
17.57
17.20
17.24
17.76
16.89
19.66
13.35
17.24
17.09
41
37.69
Shares (diluted)M
47.37
44.43
46.26
52.89
53.89
60.72
69.49
74.86
74.77
82.42
37.92
8.87%
6.25%
70
15.84
Buyback yield%
21.96
23.69
24.62
22.65
22.06
19.35
19.45
17.68
20.47
17.48
26.76
19.35
21.21
51
0.130
D/E ratiox
2.114
2.317
2.655
3.057
2.991
3.042
3.529
3.853
4.437
4.537
1.027
3.853
3.049
28
12.86
Enterprise value¥B
16.88
16.70
18.39
19.68
20.82
23.69
26.78
30.77
30.38
34.94
12.55
10.91%
9.16%
60
16.89
LT debt¥B
18.18
16.01
15.04
16.42
16.96
18.57
19.70
20.38
22.01
21.78
0.813
5.13%
0.72%
91
Revenue
¥16.61B
1.41%
1.00×
Cost of revenue
¥8.799B
1.43%
1.00×
Operating expenses
¥2.687B
1.84%
1.04×
Goodwill & intangibles
22.66%
Property and equipment
16.44%
Spread over hurdle
73.27%