19.46
Revenue¥B
13.76
14.70
16.13
17.76
19.07
20.51
21.87
23.94
26.45
29.14
20.30
8.85%
8.62%
74
2.10
Revenue growth%
1.77
3.38
4.43
2.61
2.42
0.65
1.33
0.91
0.40
0.60
21.66
0.65
1.55
57
15.60
Gross margin%
21.60
21.01
23.37
22.36
24.41
25.88
27.05
25.34
27.58
28.62
14.09
27.05
24.88
86
26.01
Operating margin%
20.90
20.40
22.29
22.89
25.38
27.43
27.35
28.20
25.79
27.74
26.38
27.43
25.58
91
24.76
Net margin%
20.86
22.30
24.95
26.15
23.36
25.74
23.20
25.82
24.61
25.53
24.69
25.53
24.78
36
31.07
P/E ratio (avg)x
31.39
28.80
31.81
32.30
29.03
32.20
29.28
29.08
29.22
29.87
16.07
29.28
29.57
66
14.63
EV/EBITx
31.31
32.02
29.02
26.82
29.38
26.23
28.17
25.70
24.26
23.35
7.182
25.70
27.49
39
29.60
FCF yield (avg)%
16.35
18.86
16.96
15.93
14.58
12.84
10.77
11.81
11.54
8.96
24.95
11.54
13.71
48
2.69
FCF margin%
27.41
28.36
29.46
27.03
27.32
30.09
28.18
30.71
33.07
34.29
4.96
30.71
28.91
25
1.341
FCF / Net incomex
1.122
1.023
1.156
1.311
1.358
1.535
1.488
1.504
1.635
1.717
0.664
1.535
1.423
57
2.26
ROIC%
19.37
18.50
19.07
18.11
19.12
17.42
15.72
13.37
11.68
13.72
19.98
13.72
17.77
27
10.92
Return on equity%
28.21
27.82
26.04
27.50
25.26
26.64
28.03
26.79
25.96
28.72
26.00
26.79
27.14
81
11.42
Return on assets%
16.81
17.00
18.00
15.37
17.20
15.24
16.92
15.69
18.30
16.65
20.34
16.65
16.86
30
56.75
EPS¥
210.14
204.83
189.81
176.17
183.41
167.94
155.73
150.69
138.95
144.35
63.00
(4.68%)
(2.90%)
—
29.38
EPS growth%
9.33
9.98
10.09
12.35
11.38
10.19
7.71
5.32
3.05
4.43
18.68
5.32
9.65
59
153.14
Bookvalue per sh¥
355.02
346.30
347.22
355.08
380.06
428.82
483.59
511.78
571.08
669.86
98.54
12.00%
7.29%
—
312.71
FCF per share¥
227.17
231.03
220.71
237.05
240.13
240.22
258.26
279.65
279.62
304.28
204.12
4.85%
2.80%
—
306.63
Dividend per sh¥
216.24
241.47
267.67
311.88
323.39
333.47
359.20
347.03
409.50
403.44
185.86
4.52%
7.54%
—
13.75
Div yield (avg)%
19.21
21.16
21.40
22.80
22.31
20.70
20.61
17.85
20.07
17.87
26.77
20.07
20.66
34
29.03
Payout ratio%
25.33
23.77
26.03
28.58
30.96
31.43
28.43
27.43
29.08
29.12
16.99
29.08
28.50
64
51.15
Shares (diluted)M
47.48
49.15
50.44
46.22
51.22
48.67
51.04
53.30
56.21
50.14
51.55
(0.43%)
1.05%
66
8.24
Buyback yield%
2.54
3.47
4.84
4.90
2.72
1.95
0.40
1.57
3.32
1.50
4.17
1.57
2.63
6
0.325
D/E ratiox
1.576
1.488
1.666
1.843
1.789
1.772
1.855
2.181
2.249
2.561
1.604
2.181
1.816
61
17.14
Enterprise value¥B
19.68
22.12
26.83
26.87
26.36
27.88
28.41
34.24
39.41
41.66
36.39
9.58%
8.30%
12
2.974
LT debt¥B
58.92
65.55
67.00
74.39
86.91
102.9
106.4
118.1
120.4
117.3
21.33
6.17%
9.05%
88
Revenue
¥29.14B
8.62%
1.00×
Cost of revenue
¥12.90B
8.39%
0.98×
Operating expenses
¥6.680B
8.71%
1.01×
Property and equipment
14.83%
Goodwill & intangibles
14.62%
Spread over hurdle
(3.01%)