5.590
Revenue¥B
11.97
12.64
12.87
13.29
13.70
14.19
14.58
15.28
15.59
5.760
6.632
3.23%
3.46%
37
3.69
Revenue growth%
31.59
30.01
29.76
28.52
27.41
27.05
29.73
27.86
26.45
13.52
13.34
27.41
29.13
67
2.88
Gross margin%
22.46
20.22
18.79
19.85
20.91
21.53
20.34
22.36
21.51
23.44
11.98
21.51
21.21
7
29.29
Operating margin%
31.16
31.70
29.29
26.57
24.33
22.69
22.58
22.13
21.39
14.39
28.71
22.58
25.45
84
24.50
Net margin%
10.11
8.47
10.62
11.43
14.42
15.64
13.48
11.49
13.99
11.95
2.91
13.99
11.46
86
17.75
P/E ratio (avg)x
10.46
10.25
10.90
11.44
13.20
13.26
15.84
16.89
19.37
17.34
21.15
15.84
12.32
76
6.612
EV/EBITx
31.96
33.22
33.41
33.06
33.17
36.52
34.54
37.14
35.51
29.79
25.88
35.51
33.98
22
12.33
FCF yield (avg)%
19.33
20.32
20.84
18.48
19.01
21.25
23.73
23.52
25.99
10.18
22.09
23.52
20.58
91
8.07
FCF margin%
26.04
28.95
31.09
31.93
29.40
31.87
34.22
32.03
31.91
16.32
3.97
31.91
31.48
52
0.223
FCF / Net incomex
0.662
0.614
0.594
0.590
0.548
0.536
0.525
0.533
0.568
1.789
1.653
0.536
0.579
52
8.20
ROIC%
17.53
14.67
17.29
15.27
16.38
15.86
16.96
19.73
20.56
20.46
27.25
16.96
17.12
77
10.88
Return on equity%
6.94
5.48
4.93
2.10
4.63
3.95
1.38
3.92
5.79
17.93
14.89
3.95
4.78
26
17.40
Return on assets%
3.11
4.69
6.81
9.54
11.28
10.89
9.13
7.91
10.65
25.73
26.01
10.65
8.52
58
57.96
EPS¥
113.01
108.58
106.07
101.23
96.71
101.39
104.54
100.95
112.82
61.91
66.76
2.19%
0.17%
—
23.44
EPS growth%
27.82
26.25
27.62
24.89
26.32
23.39
22.75
23.27
21.09
22.27
14.63
23.27
25.50
53
348.70
Bookvalue per sh¥
112.99
102.09
102.45
106.11
102.20
107.36
111.84
119.18
107.72
150.40
316.84
0.30%
(1.91%)
—
372.29
FCF per share¥
199.36
212.15
254.59
278.24
305.14
301.95
311.78
355.24
367.01
205.74
274.68
5.69%
7.66%
—
347.35
Dividend per sh¥
231.27
264.19
302.17
319.09
353.03
332.06
312.47
306.13
315.48
199.95
347.29
(0.23%)
2.31%
—
27.90
Div yield (avg)%
18.69
20.17
21.85
22.12
20.75
20.51
19.44
20.86
18.51
26.52
27.67
20.51
20.59
7
23.57
Payout ratio%
14.03
13.10
12.12
14.78
13.19
10.78
10.28
8.79
9.67
23.71
5.83
10.28
11.89
50
22.89
Shares (diluted)M
29.36
29.20
30.38
33.22
35.94
36.80
39.52
37.39
42.90
22.90
22.43
5.25%
4.40%
52
26.35
Buyback yield%
19.17
20.44
19.31
18.11
16.66
19.51
18.30
21.00
18.15
13.60
12.42
18.30
18.73
78
1.298
D/E ratiox
0.205
0.224
0.221
0.230
0.202
0.201
0.181
0.199
0.184
0.148
1.136
0.199
0.202
63
9.714
Enterprise value¥B
15.60
15.99
15.54
14.71
16.84
17.92
16.81
18.29
21.31
2.515
10.45
7.70%
3.03%
30
11.71
LT debt¥B
3.664
3.651
3.535
4.091
3.830
3.880
3.595
3.547
3.841
10.94
11.86
(1.26%)
2.65%
77
Revenue
¥15.59B
3.46%
1.00×
Cost of revenue
¥8.673B
3.56%
1.01×
Operating expenses
¥3.067B
2.90%
0.95×
Goodwill & intangibles
19.27%
Return on capital
116.06%
Spread over hurdle
108.71%