5.642
Revenue¥B
5.732
5.804
5.922
6.157
6.134
6.352
6.354
6.322
6.531
5.865
6.567
1.19%
1.92%
11
19.96
Revenue growth%
6.10
7.61
9.22
8.14
6.94
7.59
7.27
8.42
5.66
27.51
16.77
7.27
7.43
15
2.65
Gross margin%
26.63
23.86
26.75
25.54
28.14
29.81
27.17
29.51
26.96
15.31
23.42
28.14
27.07
25
16.66
Operating margin%
1.87
4.34
2.12
3.53
1.31
0.40
0.40
0.40
0.40
16.19
4.33
0.40
1.59
66
27.70
Net margin%
10.01
11.14
8.44
11.22
9.80
10.83
10.95
10.35
11.90
22.02
3.87
10.83
10.89
47
29.96
P/E ratio (avg)x
20.27
19.66
17.80
16.21
17.65
19.50
19.55
20.77
21.49
25.97
28.66
19.55
19.61
88
32.79
EV/EBITx
54.77
56.66
55.52
66.69
71.06
77.40
87.45
97.90
98.91
20.92
22.70
87.45
68.88
25
5.05
FCF yield (avg)%
15.13
16.74
16.64
15.86
16.69
18.37
19.55
21.73
23.10
4.63
5.20
19.55
16.72
71
11.61
FCF margin%
24.64
21.98
20.22
20.55
22.55
22.27
20.96
18.83
15.87
4.37
17.85
20.96
21.47
69
1.221
FCF / Net incomex
0.679
0.749
0.715
0.758
0.771
0.732
0.821
0.773
0.754
1.248
1.144
0.771
0.752
81
25.16
ROIC%
23.00
22.40
20.03
18.18
19.51
18.17
19.79
21.46
22.56
10.36
23.46
19.79
20.50
79
2.98
Return on equity%
12.49
14.88
14.04
16.18
17.23
16.92
18.46
18.12
15.55
27.52
16.02
17.23
15.87
49
7.42
Return on assets%
29.49
29.38
29.19
30.33
31.55
32.06
34.34
37.10
38.12
8.18
14.05
34.34
30.94
39
18.30
EPS¥
26.12
23.60
23.90
24.15
23.60
22.61
20.15
20.16
21.26
19.81
19.98
(2.52%)
(1.64%)
—
26.44
EPS growth%
6.57
4.32
6.62
4.87
7.68
4.99
3.37
5.04
4.71
24.13
9.62
4.99
5.01
65
38.59
Bookvalue per sh¥
37.81
43.29
45.50
50.14
57.22
59.47
60.64
64.67
72.65
26.24
34.82
7.70%
7.54%
—
37.06
FCF per share¥
46.47
47.32
56.20
55.47
65.64
72.57
77.18
78.53
93.38
11.39
20.27
10.98%
10.78%
—
22.77
Dividend per sh¥
24.65
24.76
25.83
26.74
25.71
24.96
24.52
27.43
31.44
25.58
8.31
3.29%
3.51%
—
16.10
Div yield (avg)%
21.31
18.53
20.83
19.31
19.88
16.95
18.64
16.13
17.80
21.12
22.43
17.80
18.97
87
21.96
Payout ratio%
0.40
0.40
2.18
1.71
0.64
0.42
0.40
3.20
4.72
24.10
12.45
0.64
1.17
51
126.4
Shares (diluted)M
129.0
110.6
109.7
115.9
102.0
103.9
96.35
86.11
79.37
130.5
131.6
(7.29%)
(4.92%)
77
14.06
Buyback yield%
26.26
28.00
25.97
24.91
26.51
25.63
27.36
28.34
31.14
9.27
17.68
27.36
26.38
49
0.788
D/E ratiox
0.604
0.661
0.704
0.729
0.757
0.731
0.653
0.679
0.737
0.882
0.737
0.731
0.692
18
5.998
Enterprise value¥B
11.36
11.26
11.57
11.83
11.80
11.93
12.34
12.81
12.67
3.878
3.413
1.37%
3.59%
12
1.222
LT debt¥B
1.919
1.884
2.065
2.252
2.044
2.149
2.252
2.358
2.121
5.073
4.781
(1.19%)
(0.41%)
29
Revenue
¥6.531B
1.92%
1.00×
Cost of revenue
¥4.292B
1.91%
1.00×
Operating expenses
¥1.095B
2.53%
1.06×
Goodwill & intangibles
14.04%