6.097
Revenue¥B
4.765
5.159
5.454
5.779
6.176
6.813
7.532
8.156
8.691
9.325
6.575
8.59%
7.95%
30
13.27
Revenue growth%
7.97
8.25
7.41
10.27
8.59
7.85
9.65
10.73
8.72
5.97
8.58
8.72
8.42
91
5.20
Gross margin%
5.84
4.08
4.21
5.94
6.01
8.87
6.27
7.80
10.51
10.90
2.01
8.87
6.14
88
12.49
Operating margin%
18.16
21.02
23.82
24.83
22.97
24.81
25.35
26.41
24.89
26.59
18.41
25.35
24.82
10
2.64
Net margin%
17.19
18.07
15.71
18.70
21.57
21.45
19.91
20.60
19.31
16.32
23.23
19.91
19.00
39
22.23
P/E ratio (avg)x
12.66
14.20
15.97
19.12
20.56
20.66
24.40
27.48
28.00
30.83
37.44
27.48
20.61
31
16.97
EV/EBITx
33.19
32.57
32.97
35.28
38.01
38.35
41.03
43.14
46.53
45.37
14.34
43.14
38.18
33
26.31
FCF yield (avg)%
5.48
4.23
3.15
1.11
1.52
0.40
2.70
1.62
0.40
0.40
20.36
0.40
1.57
10
11.44
FCF margin%
8.67
7.68
8.52
7.93
8.37
7.49
8.48
9.71
11.26
8.87
26.35
8.87
8.50
30
0.130
FCF / Net incomex
0.681
0.811
0.812
0.939
1.012
1.079
1.235
1.265
1.258
1.322
1.140
1.258
1.046
58
26.33
ROIC%
8.10
9.87
12.39
12.34
12.44
12.35
12.17
13.12
14.69
14.19
28.53
13.12
12.37
68
20.85
Return on equity%
10.23
11.22
8.36
8.18
6.24
3.57
2.80
4.54
6.58
5.55
22.10
4.54
6.41
64
11.13
Return on assets%
21.88
21.20
19.85
20.78
18.25
19.58
21.02
18.25
19.84
22.66
23.65
19.84
20.32
54
253.22
EPS¥
47.31
45.46
41.13
41.97
45.17
43.01
38.10
40.44
36.67
31.11
267.90
(7.19%)
(5.59%)
—
11.90
EPS growth%
22.26
20.05
22.77
22.62
25.32
26.25
27.21
29.70
30.76
30.15
27.28
29.70
25.79
74
212.86
Bookvalue per sh¥
277.66
297.83
323.23
294.08
267.87
287.68
256.23
260.80
253.34
274.92
148.07
0.52%
0.60%
—
92.42
FCF per share¥
95.07
85.75
83.77
84.15
83.82
75.14
66.99
74.15
70.50
71.24
282.45
(3.20%)
(3.39%)
—
48.39
Dividend per sh¥
61.25
59.30
60.17
57.71
59.79
67.73
66.95
67.28
67.11
64.50
210.75
1.53%
0.11%
—
27.43
Div yield (avg)%
20.30
21.38
21.37
19.26
21.73
19.34
18.57
20.27
20.93
19.46
16.89
19.46
20.29
9
14.85
Payout ratio%
24.32
22.03
19.70
20.83
22.30
21.94
19.59
20.88
18.09
15.89
12.59
19.59
20.85
32
16.13
Shares (diluted)M
22.72
24.96
24.67
23.74
24.91
23.86
24.22
22.28
20.06
20.69
16.93
(3.65%)
(1.50%)
69
9.17
Buyback yield%
21.02
18.46
20.70
19.72
18.96
16.58
14.47
12.40
10.97
12.93
24.59
12.93
17.52
23
0.554
D/E ratiox
2.433
2.284
2.302
2.337
2.215
2.491
2.450
2.295
2.129
1.993
0.205
2.295
2.299
45
2.413
Enterprise value¥B
7.260
7.850
8.130
9.236
10.44
10.42
10.92
12.74
13.67
14.87
1.060
7.33%
7.16%
93
2.745
LT debt¥B
5.242
5.905
5.750
6.191
6.665
6.968
6.942
6.982
7.936
9.368
9.988
7.05%
6.91%
12
Revenue
¥9.325B
7.95%
1.00×
Cost of revenue
¥6.326B
8.01%
1.01×
Operating expenses
¥916.7M
7.95%
1.00×
Spread over hurdle
(4.86%)