39.93
Revenue¥B
48.62
49.75
51.09
53.17
55.96
58.83
59.94
62.50
63.27
64.96
42.45
3.03%
3.20%
34
14.95
Revenue growth%
4.50
3.00
5.55
8.24
6.45
8.86
9.43
7.57
5.66
7.91
3.04
7.91
7.01
32
19.13
Gross margin%
15.50
16.88
14.11
14.40
14.45
14.06
14.13
14.13
14.53
14.69
27.29
14.13
14.42
24
17.62
Operating margin%
10.48
8.84
8.47
5.90
3.08
1.55
2.68
2.55
0.88
1.02
20.86
1.55
2.88
80
10.37
Net margin%
21.64
24.59
23.83
23.16
23.89
21.24
20.42
20.20
21.24
18.86
6.54
20.42
21.44
7
28.34
P/E ratio (avg)x
26.41
26.27
28.62
25.27
21.93
22.04
19.88
20.59
19.62
16.90
14.58
19.88
21.99
84
29.37
EV/EBITx
20.15
22.53
20.77
19.74
19.44
19.98
21.92
24.49
26.24
29.17
25.74
24.49
21.34
41
24.35
FCF yield (avg)%
21.31
20.29
20.22
23.11
25.34
26.91
29.06
27.26
27.89
25.88
22.58
27.26
25.61
8
27.96
FCF margin%
14.34
14.10
13.90
14.46
14.73
12.41
14.77
15.98
17.83
19.62
6.24
15.98
14.59
30
1.563
FCF / Net incomex
1.814
1.720
1.705
1.871
1.854
1.849
1.890
1.864
1.996
1.742
1.099
1.864
1.852
25
4.45
ROIC%
15.65
14.59
13.92
13.61
15.45
14.08
13.36
15.04
15.53
16.57
23.35
15.04
14.82
45
11.90
Return on equity%
14.46
11.50
12.43
15.02
15.35
14.61
16.65
19.56
16.92
19.22
24.77
16.92
15.19
23
16.03
Return on assets%
23.04
25.09
27.77
28.61
27.65
28.32
26.19
28.15
26.97
24.73
6.89
26.97
27.31
28
95.53
EPS¥
23.76
21.65
24.05
25.33
24.94
22.33
21.54
19.93
21.52
20.98
99.06
(3.40%)
(1.47%)
—
11.18
EPS growth%
8.54
6.73
8.52
5.98
3.97
1.26
0.40
0.40
0.40
0.40
8.22
0.40
2.61
77
99.54
Bookvalue per sh¥
32.86
35.20
33.80
30.59
30.80
34.25
33.60
32.16
34.15
37.08
33.83
3.78%
0.51%
—
67.67
FCF per share¥
100.78
111.21
131.12
128.22
142.81
145.13
172.82
186.50
203.72
234.08
26.97
10.39%
9.65%
—
102.74
Dividend per sh¥
33.26
31.92
32.10
35.15
31.47
33.31
34.97
38.67
41.05
38.50
53.59
4.11%
1.63%
—
17.36
Div yield (avg)%
35.08
33.22
32.49
31.54
33.41
35.71
32.96
31.07
33.41
33.67
2.28
33.41
33.32
89
18.85
Payout ratio%
4.28
3.55
5.28
6.16
5.89
5.82
7.63
6.95
5.48
3.47
22.29
5.82
5.65
87
115.3
Shares (diluted)M
143.1
152.0
158.2
170.8
164.4
146.3
155.5
167.1
164.6
175.1
116.0
1.27%
0.92%
22
19.07
Buyback yield%
28.55
26.86
27.15
29.83
28.19
25.35
28.01
30.45
29.00
26.11
23.90
28.01
28.10
39
0.915
D/E ratiox
1.339
1.451
1.457
1.343
1.239
1.301
1.402
1.362
1.216
1.255
0.393
1.301
1.341
8
22.50
Enterprise value¥B
29.73
28.38
30.05
28.64
28.91
28.11
25.71
25.12
23.70
21.69
29.39
(5.59%)
(3.54%)
76
31.81
LT debt¥B
26.72
29.15
32.41
33.23
33.85
39.29
40.49
40.29
43.88
48.39
35.66
7.41%
6.63%
73
Revenue
¥64.96B
3.20%
1.00×
Cost of revenue
¥36.15B
3.52%
1.03×
Operating expenses
¥15.74B
2.79%
0.96×
Cash and investments
17.43%
Spread over hurdle
23.34%