20.38
Revenue¥B
21.83
22.98
24.34
25.21
26.77
28.74
30.25
32.30
34.11
35.36
22.67
5.72%
5.32%
72
22.03
Revenue growth%
26.64
27.62
25.37
24.83
26.48
27.47
28.85
27.67
24.81
24.81
22.87
27.47
26.56
60
10.32
Gross margin%
19.61
18.46
19.92
21.21
22.12
21.35
24.27
23.12
20.96
21.24
23.84
21.35
21.22
85
10.45
Operating margin%
16.02
18.48
17.04
16.88
15.01
13.85
14.80
14.85
15.37
12.61
20.69
14.80
15.19
57
29.37
Net margin%
19.62
22.24
24.32
23.74
24.50
25.17
23.79
26.61
25.75
25.57
2.30
25.57
24.41
34
37.29
P/E ratio (avg)x
19.23
20.34
22.75
23.90
24.31
28.26
27.66
30.91
31.86
34.92
9.533
30.91
25.99
43
20.65
EV/EBITx
22.08
25.09
28.25
33.76
36.40
41.59
42.80
48.35
57.00
55.57
11.30
48.35
38.99
34
14.55
FCF yield (avg)%
36.36
33.37
34.42
34.99
34.64
34.50
34.43
35.82
34.12
32.83
6.34
34.43
34.47
88
14.81
FCF margin%
31.33
31.36
30.03
27.08
28.86
28.54
27.56
29.99
31.21
30.19
23.83
29.99
30.01
32
0.397
FCF / Net incomex
0.191
0.208
0.244
0.241
0.243
0.264
0.270
0.283
0.332
0.381
0.465
0.283
0.254
19
15.96
ROIC%
20.05
20.61
21.91
20.28
18.80
21.53
22.61
22.10
20.78
19.73
16.20
21.53
20.69
69
26.03
Return on equity%
17.22
14.74
16.62
16.09
14.54
13.43
13.81
13.59
13.03
12.91
5.60
13.43
14.18
38
20.79
Return on assets%
0.77
0.40
1.47
2.85
5.22
4.51
6.34
7.32
6.44
6.82
23.24
6.44
4.87
38
25.13
EPS¥
68.26
63.28
71.43
69.74
76.45
75.41
83.19
89.77
92.94
92.07
27.71
3.79%
2.15%
—
23.29
EPS growth%
7.13
5.62
4.21
4.30
5.33
7.60
8.76
9.85
11.32
10.36
7.69
9.85
7.37
77
29.80
Bookvalue per sh¥
126.80
117.28
135.04
137.01
139.48
133.16
151.04
165.42
162.06
151.87
96.14
1.72%
2.56%
—
129.52
FCF per share¥
84.68
80.61
76.75
83.13
81.94
77.24
82.39
77.83
80.44
72.27
121.34
(2.48%)
(2.28%)
—
113.22
Dividend per sh¥
133.44
158.75
175.28
193.76
204.13
218.44
248.90
244.34
294.27
290.18
120.72
7.29%
7.91%
—
15.22
Div yield (avg)%
3.84
5.52
5.50
2.54
1.69
0.40
2.76
0.40
0.40
1.68
25.25
0.40
2.11
62
15.88
Payout ratio%
29.02
27.49
26.79
28.69
31.65
34.17
37.14
35.44
32.94
30.99
7.46
34.17
31.32
49
149.9
Shares (diluted)M
185.6
184.4
187.4
177.9
178.3
206.4
197.8
208.1
198.2
194.7
152.0
1.77%
1.59%
31
25.94
Buyback yield%
4.49
5.48
8.22
8.33
10.87
13.61
15.03
14.95
15.58
18.57
3.07
15.03
12.24
26
0.855
D/E ratiox
0.660
0.573
0.605
0.627
0.661
0.689
0.653
0.583
0.573
0.523
0.870
0.583
0.616
79
17.40
Enterprise value¥B
15.95
15.16
14.59
13.75
14.03
13.30
12.43
12.47
13.04
12.90
9.765
(1.66%)
(2.59%)
67
2.840
LT debt¥B
25.71
26.02
27.70
28.50
25.94
28.19
26.55
28.55
25.07
21.88
29.24
(3.35%)
(1.50%)
63
Revenue
¥35.36B
5.32%
1.00×
Cost of revenue
¥24.75B
5.34%
1.00×
Operating expenses
¥4.486B
6.11%
1.08×
Goodwill & intangibles
13.38%