15.23
Revenue¥B
8.628
9.477
10.28
11.13
12.31
13.18
14.63
15.95
17.14
18.95
15.63
9.01%
8.99%
33
4.85
Revenue growth%
14.11
16.40
18.29
20.50
22.67
22.59
24.52
25.07
26.70
29.16
27.18
25.07
22.63
66
27.90
Gross margin%
10.75
13.57
11.99
14.75
17.38
16.04
13.31
13.53
11.85
12.05
18.96
13.31
13.42
42
25.85
Operating margin%
13.11
12.51
10.05
11.64
11.35
8.70
6.14
6.54
5.40
5.74
18.93
6.14
9.38
43
28.68
Net margin%
11.57
9.07
9.91
10.47
9.64
11.96
12.76
15.53
17.47
17.64
25.39
15.53
11.76
87
18.89
P/E ratio (avg)x
32.13
32.20
32.46
29.87
33.93
32.05
33.67
33.55
33.30
34.74
12.59
33.55
32.88
20
21.42
EV/EBITx
31.58
32.80
34.47
33.14
32.94
36.42
38.75
38.07
38.15
37.83
18.10
38.07
35.45
80
17.42
FCF yield (avg)%
3.73
1.36
2.79
1.77
0.40
0.40
0.40
0.40
1.69
1.61
10.25
0.40
1.48
7
14.52
FCF margin%
7.48
5.29
2.53
0.40
2.83
3.09
0.47
1.10
0.55
0.40
7.08
0.55
1.82
70
1.344
FCF / Net incomex
1.284
1.379
1.251
1.274
1.288
1.386
1.329
1.354
1.411
1.449
0.149
1.386
1.342
94
14.02
ROIC%
3.08
2.10
0.40
1.06
2.02
2.63
4.19
5.96
7.63
4.68
24.63
4.68
2.85
86
17.89
Return on equity%
13.61
11.37
12.89
12.72
14.30
14.47
16.59
17.74
19.53
21.60
23.29
17.74
14.39
90
27.37
Return on assets%
6.72
9.34
11.37
12.52
12.56
11.74
13.91
12.79
12.97
11.79
13.90
12.79
12.15
7
110.08
EPS¥
165.01
191.41
195.96
187.84
211.85
240.96
271.77
291.28
339.49
385.54
115.98
12.72%
9.45%
—
6.54
EPS growth%
15.38
16.90
15.84
14.88
12.07
12.06
14.55
14.50
15.62
17.75
13.95
14.55
15.13
79
39.56
Bookvalue per sh¥
237.18
224.09
213.14
202.56
190.47
216.39
209.64
203.43
202.31
206.20
145.54
1.60%
(0.31%)
—
77.26
FCF per share¥
96.28
104.94
108.57
116.90
99.78
100.59
106.33
92.37
86.60
78.10
88.84
(4.78%)
(3.09%)
—
128.35
Dividend per sh¥
296.58
323.40
341.19
325.79
327.95
331.83
388.72
412.56
398.03
421.43
201.85
5.14%
4.90%
—
18.75
Div yield (avg)%
24.94
24.72
26.62
28.08
26.10
27.38
28.32
27.71
27.65
26.24
18.44
27.65
27.00
87
12.99
Payout ratio%
19.69
18.01
19.79
20.08
18.25
16.61
17.94
17.15
18.95
16.82
8.28
17.15
18.13
46
50.36
Shares (diluted)M
34.17
32.16
34.63
34.00
32.52
30.69
27.37
25.24
27.23
26.47
50.56
(4.03%)
(2.77%)
53
8.23
Buyback yield%
0.40
0.40
2.43
4.93
3.53
3.42
1.69
3.65
5.73
8.72
13.42
3.65
3.48
6
1.789
D/E ratiox
0.700
0.637
0.672
0.614
0.569
0.539
0.555
0.504
0.501
0.518
0.703
0.518
0.562
59
7.690
Enterprise value¥B
10.11
10.20
11.21
11.91
11.89
14.00
16.74
16.59
18.39
18.50
5.086
9.24%
6.29%
55
10.31
LT debt¥B
9.609
9.385
8.779
8.482
9.232
9.179
9.305
8.602
8.664
7.999
8.594
(2.83%)
(1.68%)
56
Revenue
¥18.95B
8.99%
1.00×
Cost of revenue
¥11.10B
8.79%
0.98×
Operating expenses
¥4.205B
9.00%
1.00×
Spread over hurdle
69.01%