23.33
Revenue¥B
12.09
12.63
13.43
14.57
15.63
16.36
17.69
18.79
19.69
20.93
25.26
6.02%
6.49%
32
9.30
Revenue growth%
4.07
6.47
7.79
9.89
9.43
6.94
8.29
9.05
11.76
12.78
3.90
9.05
8.67
91
21.51
Gross margin%
11.94
12.90
14.43
11.78
9.67
9.06
6.21
4.36
2.36
4.42
10.86
4.42
9.36
59
14.87
Operating margin%
7.92
6.46
9.37
7.14
9.20
10.19
12.31
15.16
12.93
14.86
5.66
12.93
9.78
75
22.45
Net margin%
16.20
14.39
13.41
11.69
10.83
11.89
9.64
8.20
10.78
9.43
18.39
9.64
11.26
35
35.65
P/E ratio (avg)x
11.25
10.62
10.84
11.30
11.58
12.46
12.43
12.79
14.25
13.75
24.28
12.79
12.01
42
32.00
EV/EBITx
23.32
25.08
27.16
28.06
31.48
30.40
32.06
36.34
37.20
40.70
11.12
36.34
30.94
46
24.10
FCF yield (avg)%
13.70
12.84
15.80
14.37
13.11
12.25
10.92
7.95
10.14
7.36
17.53
10.14
12.55
64
13.74
FCF margin%
14.22
12.11
12.95
12.17
12.51
10.68
12.52
12.57
14.01
16.95
3.48
12.57
12.55
64
1.113
FCF / Net incomex
1.252
1.348
1.505
1.483
1.562
1.540
1.556
1.674
1.810
1.873
0.281
1.674
1.548
67
24.32
ROIC%
21.35
20.35
20.68
23.20
20.86
20.04
23.04
20.82
22.25
24.13
18.50
22.25
21.10
75
23.52
Return on equity%
28.63
26.15
24.17
25.10
25.45
27.27
29.07
26.38
25.55
25.04
28.97
26.38
25.85
78
6.48
Return on assets%
25.47
24.44
26.76
26.79
25.87
24.58
24.72
23.86
22.63
21.84
15.55
23.86
24.65
32
149.97
EPS¥
261.63
239.90
259.99
270.94
307.75
337.18
347.37
368.87
372.70
355.11
166.82
2.90%
3.35%
—
20.55
EPS growth%
10.69
8.45
10.13
10.99
12.93
12.69
14.03
14.99
13.77
11.05
24.17
13.77
11.87
90
104.51
Bookvalue per sh¥
177.59
186.71
167.20
169.73
168.26
161.78
144.27
139.07
131.72
142.52
170.04
(3.27%)
(1.24%)
—
132.20
FCF per share¥
118.36
112.06
116.72
108.05
116.81
111.35
100.47
90.48
95.46
92.03
82.19
(4.66%)
(2.12%)
—
81.16
Dividend per sh¥
53.60
56.81
58.40
58.00
60.05
56.09
57.55
62.89
59.09
55.03
70.58
(1.73%)
1.58%
—
21.71
Div yield (avg)%
8.06
8.92
6.90
5.75
6.35
9.03
7.08
5.53
6.52
8.30
26.97
7.08
6.99
83
28.62
Payout ratio%
25.23
22.56
21.65
21.51
21.66
18.93
19.75
19.43
18.79
21.75
20.80
19.43
21.58
49
97.96
Shares (diluted)M
89.47
89.72
87.99
89.44
89.48
92.11
94.80
95.18
104.0
103.8
100.8
3.01%
0.68%
14
9.26
Buyback yield%
26.38
25.34
24.40
22.41
23.02
25.28
23.38
25.83
26.19
24.04
5.52
25.28
24.84
28
0.102
D/E ratiox
0.959
0.951
0.893
0.924
1.030
1.126
1.136
1.124
1.128
1.130
1.608
1.128
1.077
24
22.31
Enterprise value¥B
9.118
9.584
10.25
11.78
11.56
11.46
11.00
10.93
12.61
13.02
13.10
2.40%
3.08%
76
21.23
LT debt¥B
23.82
26.06
26.50
30.14
29.75
34.36
33.54
36.11
37.75
39.39
10.42
5.77%
6.85%
73
Revenue
¥20.93B
6.49%
1.00×
Cost of revenue
¥14.08B
6.42%
0.99×
Operating expenses
¥3.566B
6.60%
1.01×
Cash and investments
17.91%
Spread over hurdle
45.12%