19.85
Revenue¥B
16.15
16.37
16.49
17.04
17.11
17.72
18.57
19.11
19.30
19.61
22.15
2.77%
2.20%
72
3.50
Revenue growth%
2.40
5.00
4.69
3.75
1.13
0.40
0.40
0.40
2.17
3.05
13.72
0.40
2.29
67
7.45
Gross margin%
5.81
7.72
6.56
7.53
6.58
4.86
6.43
5.02
2.15
0.40
9.51
4.86
6.12
16
9.69
Operating margin%
12.48
13.96
11.18
11.14
12.59
15.00
15.86
15.16
14.43
13.10
18.94
15.00
13.53
38
26.53
Net margin%
11.84
11.54
9.53
6.58
7.69
7.20
7.17
9.22
9.79
9.35
21.68
9.22
9.29
23
21.99
P/E ratio (avg)x
38.03
38.85
45.31
48.16
52.16
62.84
69.14
75.22
84.21
88.43
14.73
75.22
57.50
45
29.38
EV/EBITx
13.04
13.19
13.18
11.59
10.74
9.848
9.125
8.263
8.118
7.396
16.16
8.263
10.30
49
26.05
FCF yield (avg)%
17.49
18.27
18.56
19.30
20.29
17.84
16.28
19.26
21.76
19.61
22.29
19.26
18.91
58
12.59
FCF margin%
22.70
22.19
23.17
25.98
24.94
23.20
22.47
23.57
24.61
22.75
14.97
23.20
23.18
43
1.512
FCF / Net incomex
0.682
0.722
0.661
0.672
0.622
0.611
0.602
0.557
0.477
0.424
0.171
0.557
0.617
17
12.14
ROIC%
25.30
28.15
28.22
28.18
26.20
26.44
23.66
26.24
28.18
29.65
10.32
26.44
27.30
54
11.29
Return on equity%
4.13
1.23
3.50
1.37
0.40
0.40
0.59
0.40
0.40
0.40
28.61
0.40
0.50
47
19.25
Return on assets%
9.34
8.41
9.87
9.66
7.39
4.39
6.51
7.92
9.09
12.01
14.95
7.92
8.75
31
64.67
EPS¥
135.94
134.36
151.06
147.36
135.17
130.03
129.29
128.18
125.47
120.45
68.70
(2.28%)
(2.06%)
—
27.86
EPS growth%
7.51
5.43
3.60
5.08
2.49
2.00
4.47
3.79
2.01
0.40
18.95
2.01
3.69
69
98.19
Bookvalue per sh¥
59.00
63.27
58.68
66.50
68.55
69.73
76.20
76.93
72.78
74.41
167.69
1.66%
2.81%
—
270.09
FCF per share¥
351.30
346.37
345.73
352.44
374.11
385.71
358.26
399.45
394.95
411.04
228.86
1.90%
2.91%
—
184.73
Dividend per sh¥
256.89
226.38
243.72
244.70
248.53
264.70
258.65
237.24
234.98
246.78
93.15
(0.14%)
(0.37%)
—
5.49
Div yield (avg)%
13.06
10.30
8.77
10.48
8.95
8.70
10.46
11.66
14.59
12.57
22.72
11.66
10.47
75
24.39
Payout ratio%
19.89
19.65
21.20
19.81
21.59
23.24
22.57
24.83
26.53
24.95
16.81
24.83
22.08
13
75.68
Shares (diluted)M
144.5
148.8
169.6
202.4
225.3
225.1
268.2
306.9
353.4
354.3
76.77
9.47%
10.82%
90
24.94
Buyback yield%
21.68
19.41
19.77
20.43
20.69
20.40
19.25
16.46
19.00
20.31
11.33
19.25
20.04
43
1.257
D/E ratiox
1.165
1.098
1.147
1.238
1.349
1.422
1.362
1.175
1.189
1.051
1.368
1.189
1.182
40
16.10
Enterprise value¥B
12.94
12.82
13.63
14.26
14.06
13.09
13.37
12.43
13.99
15.00
13.23
1.30%
1.24%
13
10.45
LT debt¥B
26.88
27.55
30.46
33.21
36.92
38.65
40.17
38.62
44.31
46.27
24.39
4.62%
4.74%
18
Revenue
¥19.61B
2.20%
1.00×
Cost of revenue
¥13.73B
2.20%
1.00×
Operating expenses
¥3.602B
1.41%
0.93×
Cash and investments
19.21%