3.305
Revenue¥B
26.74
27.32
27.59
28.62
29.39
30.55
31.04
31.59
32.04
32.40
3.384
1.97%
2.10%
55
16.75
Revenue growth%
0.40
2.41
3.52
5.06
4.64
3.40
4.73
4.56
5.71
6.93
22.48
4.73
4.60
24
3.51
Gross margin%
10.91
11.31
13.93
14.46
16.30
16.07
14.49
12.18
11.23
12.81
11.96
12.81
13.37
64
8.74
Operating margin%
19.18
20.51
23.41
25.17
26.42
24.10
25.22
24.02
23.42
22.77
9.92
24.02
23.72
38
20.76
Net margin%
6.01
4.18
2.67
0.40
0.40
0.40
0.40
0.40
2.78
3.87
11.13
0.40
1.54
46
30.40
P/E ratio (avg)x
21.67
23.24
27.48
29.55
30.27
31.67
35.08
33.83
34.84
36.06
25.70
34.84
30.97
15
21.97
EV/EBITx
18.47
17.30
18.83
20.10
18.90
18.74
18.44
19.51
21.15
21.30
28.41
19.51
18.86
37
24.20
FCF yield (avg)%
16.61
15.77
17.68
19.09
18.38
17.51
18.22
18.31
19.58
21.40
26.75
18.31
18.26
28
17.37
FCF margin%
10.06
8.36
9.99
10.51
7.70
8.42
9.11
10.98
8.13
9.65
4.65
9.11
9.38
91
0.718
FCF / Net incomex
1.519
1.552
1.563
1.551
1.579
1.375
1.492
1.359
1.350
1.261
0.836
1.359
1.505
53
27.93
ROIC%
17.46
19.27
20.08
17.71
15.04
14.23
14.74
13.47
10.63
12.33
17.63
13.47
14.89
68
26.91
Return on equity%
11.80
11.49
13.84
13.19
10.91
9.24
11.25
12.42
11.58
13.47
12.51
11.58
11.69
50
7.75
Return on assets%
35.25
35.82
37.56
37.31
38.98
39.67
37.70
37.93
35.11
32.82
16.75
37.70
37.43
59
615.56
EPS¥
115.87
113.02
103.29
101.03
106.28
97.25
89.93
92.07
100.77
99.42
673.58
(1.33%)
(1.04%)
—
14.56
EPS growth%
21.54
20.10
22.65
22.21
23.18
24.05
23.87
24.50
25.09
25.56
20.23
24.50
23.53
59
192.18
Bookvalue per sh¥
672.76
668.24
737.50
746.98
782.79
770.68
919.23
921.68
1,087
1,141
514.89
7.84%
7.06%
—
231.78
FCF per share¥
804.10
855.62
997.25
1,046
1,119
1,039
1,007
945.92
920.29
930.49
595.66
(3.63%)
1.91%
—
494.74
Dividend per sh¥
726.48
786.64
842.59
918.93
932.45
980.12
988.26
1,007
1,040
1,101
138.11
3.37%
5.95%
—
27.60
Div yield (avg)%
16.63
17.18
20.04
17.83
18.03
17.89
19.68
17.01
17.72
16.44
7.21
17.72
17.78
56
24.18
Payout ratio%
24.62
25.45
24.26
26.75
24.98
25.00
24.21
24.00
25.89
28.76
11.98
25.00
24.99
83
18.84
Shares (diluted)M
23.20
24.10
25.58
29.11
32.95
38.13
36.76
36.14
37.10
41.88
18.64
4.92%
7.11%
6
19.21
Buyback yield%
13.33
11.38
8.55
6.03
7.51
10.50
13.07
16.05
13.58
12.22
9.78
13.07
11.80
10
0.247
D/E ratiox
0.765
0.787
0.739
0.755
0.837
0.866
0.861
0.880
0.888
0.818
1.016
0.866
0.828
91
25.19
Enterprise value¥B
7.991
8.660
8.282
8.263
7.669
7.867
8.183
8.413
8.015
9.056
22.81
3.38%
1.97%
91
25.57
LT debt¥B
27.37
28.93
26.63
27.90
28.52
30.06
32.05
31.92
28.26
29.42
18.23
0.62%
0.79%
11
Revenue
¥32.40B
2.10%
1.00×
Cost of revenue
¥21.82B
1.90%
0.98×
Operating expenses
¥3.468B
3.22%
1.12×
Goodwill & intangibles
14.85%