8.108
Revenue¥B
5.930
6.434
6.706
7.288
7.722
8.243
8.849
9.436
9.971
10.65
8.701
6.65%
6.76%
23
28.17
Revenue growth%
28.41
28.12
30.77
30.34
30.20
28.24
30.69
30.50
31.19
34.08
16.48
30.69
30.42
86
15.67
Gross margin%
18.75
18.21
21.03
22.65
20.68
23.59
22.54
23.17
24.81
26.77
8.10
23.59
22.59
44
29.42
Operating margin%
4.42
5.72
4.11
3.94
1.38
0.40
3.17
5.90
3.84
3.83
24.85
3.83
3.89
20
23.81
Net margin%
12.23
13.48
10.85
8.78
9.83
11.50
11.55
9.78
10.91
13.41
12.98
11.50
11.20
88
18.02
P/E ratio (avg)x
9.425
10.39
9.126
9.730
10.34
9.010
8.362
8.142
8.128
8.533
13.68
8.362
9.068
54
29.69
EV/EBITx
10.75
9.248
9.581
8.962
9.557
8.495
7.744
7.216
6.587
5.737
9.101
7.216
8.728
93
21.46
FCF yield (avg)%
4.92
6.95
5.81
5.08
7.31
6.93
4.67
7.15
5.69
3.47
22.32
5.69
5.75
94
22.94
FCF margin%
9.50
12.44
9.68
10.37
8.62
9.48
8.84
11.68
11.38
10.28
23.00
10.28
9.98
59
1.740
FCF / Net incomex
1.035
1.036
1.089
1.226
1.311
1.174
1.220
1.352
1.275
1.324
0.596
1.275
1.223
16
22.65
ROIC%
19.42
21.24
19.47
20.72
22.12
20.50
19.22
17.71
20.48
19.11
7.00
19.22
19.98
23
8.48
Return on equity%
8.03
7.72
7.46
7.56
10.06
11.72
13.17
13.23
10.75
9.90
11.98
11.72
9.98
70
4.02
Return on assets%
16.33
17.95
20.57
19.16
21.49
19.32
19.14
21.81
20.17
19.09
27.88
19.32
19.24
59
164.76
EPS¥
106.80
108.66
118.08
110.45
108.53
115.57
120.28
118.32
125.38
122.98
183.98
2.53%
1.11%
—
25.19
EPS growth%
22.14
24.54
22.04
21.35
20.72
19.36
17.40
14.56
12.01
14.42
21.80
14.56
20.04
32
128.71
Bookvalue per sh¥
154.59
143.71
135.30
131.47
133.52
129.44
139.43
144.64
142.90
140.97
108.25
1.09%
0.46%
—
106.51
FCF per share¥
35.85
31.00
33.32
34.51
29.94
28.85
29.84
27.39
28.37
27.27
81.21
(1.85%)
(3.50%)
—
46.97
Dividend per sh¥
114.05
119.75
133.88
125.44
121.85
119.64
135.31
147.71
134.57
130.17
191.74
1.33%
1.10%
—
28.40
Div yield (avg)%
15.13
13.70
11.46
12.99
11.59
12.46
14.10
16.84
16.79
16.24
20.54
16.24
13.90
93
15.64
Payout ratio%
8.08
5.85
6.73
7.22
10.10
7.88
5.48
5.85
6.08
5.09
28.34
5.85
6.41
27
49.34
Shares (diluted)M
40.85
37.09
39.95
41.71
44.64
48.13
52.49
50.25
52.50
47.37
49.64
1.20%
1.95%
61
14.17
Buyback yield%
18.66
19.78
21.70
20.62
17.94
18.62
19.56
18.35
19.77
18.55
16.59
18.62
19.11
89
1.606
D/E ratiox
1.040
1.009
1.063
1.129
1.326
1.260
1.495
1.490
1.571
1.627
0.353
1.495
1.293
13
3.530
Enterprise value¥B
6.543
7.320
7.093
6.766
7.467
7.055
6.950
7.336
8.018
8.303
1.743
2.14%
2.31%
91
11.87
LT debt¥B
6.682
8.122
8.153
9.906
12.03
13.97
15.40
17.72
20.98
23.47
11.72
14.31%
13.23%
74
Revenue
¥10.65B
6.76%
1.00×
Cost of revenue
¥6.566B
6.47%
0.97×
Operating expenses
¥2.235B
6.95%
1.02×
Spread over hurdle
22.51%