21.26
Revenue¥B
21.86
23.24
24.84
26.06
27.26
28.80
30.76
31.85
34.07
23.59
22.61
5.50%
5.54%
42
9.97
Revenue growth%
12.31
12.59
14.61
16.25
18.26
15.52
14.45
12.14
12.80
2.46
2.99
14.45
13.63
53
10.37
Gross margin%
29.24
27.04
27.70
25.81
25.17
25.40
28.04
25.48
24.03
21.18
5.80
25.40
26.11
94
29.36
Operating margin%
8.55
8.15
11.07
13.02
11.06
13.68
12.07
13.48
16.04
7.63
17.06
13.48
11.57
88
10.00
Net margin%
24.51
26.61
25.55
26.89
23.93
23.27
26.26
29.17
30.89
18.50
10.66
26.26
26.44
35
37.40
P/E ratio (avg)x
19.03
20.15
20.61
21.41
24.28
26.52
26.06
29.36
26.48
24.66
17.05
26.48
22.85
83
31.93
EV/EBITx
39.55
39.59
35.44
35.56
38.36
43.50
45.61
47.08
46.90
6.148
31.80
45.61
40.80
16
4.85
FCF yield (avg)%
20.31
22.46
24.01
21.76
23.17
21.56
22.67
20.37
22.59
20.13
26.54
22.59
22.11
38
3.90
FCF margin%
8.99
8.94
7.95
6.48
6.58
9.30
10.64
10.33
10.06
15.75
7.81
10.06
9.14
29
0.451
FCF / Net incomex
0.631
0.620
0.647
0.663
0.578
0.619
0.588
0.633
0.619
1.533
0.975
0.619
0.626
50
26.84
ROIC%
4.42
6.71
9.29
9.58
8.91
9.35
10.63
11.47
12.04
8.94
24.22
10.63
9.32
16
24.73
Return on equity%
24.87
25.48
23.84
23.45
20.46
19.22
18.77
15.99
15.13
16.69
11.21
18.77
21.95
47
14.17
Return on assets%
7.00
8.54
10.98
8.36
11.23
10.63
12.15
13.06
13.05
9.05
28.95
12.15
10.81
53
65.57
EPS¥
491.68
536.44
555.60
635.22
694.61
671.71
759.65
883.19
907.67
68.17
75.81
7.40%
9.11%
—
27.35
EPS growth%
21.15
19.52
22.04
21.00
22.95
22.26
23.35
22.70
24.86
16.40
11.99
22.95
22.48
89
226.53
Bookvalue per sh¥
153.89
156.45
167.64
172.84
164.43
182.88
207.99
225.59
212.49
58.03
197.90
4.22%
5.50%
—
56.48
FCF per share¥
116.47
120.12
128.19
124.75
130.76
114.11
112.96
119.13
125.32
39.72
181.84
0.09%
0.64%
—
152.15
Dividend per sh¥
40.85
42.38
37.38
33.49
31.64
29.56
30.70
29.83
30.78
218.41
246.63
(1.67%)
(2.47%)
—
28.87
Div yield (avg)%
0.40
0.40
0.40
1.71
3.81
5.22
2.64
3.01
1.75
19.73
7.02
3.01
1.73
26
21.45
Payout ratio%
22.47
21.38
23.64
25.23
26.60
29.30
30.14
27.56
28.13
15.19
17.39
28.13
25.91
29
80.24
Shares (diluted)M
100.8
102.4
94.72
106.3
118.8
109.7
103.7
94.21
105.9
79.85
77.84
(0.08%)
1.75%
46
11.91
Buyback yield%
8.41
8.53
9.32
7.65
7.67
5.67
3.36
5.16
5.96
25.39
10.28
5.67
7.39
70
0.971
D/E ratiox
1.064
0.964
1.059
1.183
1.216
1.283
1.386
1.296
1.355
0.922
1.022
1.296
1.200
67
22.89
Enterprise value¥B
9.742
8.506
7.517
7.987
7.008
7.610
7.277
6.278
5.825
24.44
25.55
(6.12%)
(6.57%)
86
12.38
LT debt¥B
25.27
28.45
27.58
27.12
26.46
30.09
33.81
34.65
38.61
12.57
11.21
7.32%
6.84%
57
Revenue
¥34.07B
5.54%
1.00×
Cost of revenue
¥19.43B
5.47%
0.99×
Operating expenses
¥4.324B
5.49%
1.00×
Goodwill & intangibles
18.72%
Spread over hurdle
80.38%