4.376
Revenue¥B
9.142
9.021
8.917
8.908
8.986
8.886
8.943
9.139
9.280
9.425
4.594
0.96%
0.64%
13
23.44
Revenue growth%
7.06
8.11
6.52
9.28
9.75
6.88
6.23
5.19
3.59
2.62
29.68
5.19
6.70
84
7.03
Gross margin%
8.84
10.78
8.39
9.99
12.60
12.51
10.16
11.04
8.39
8.35
8.41
10.16
10.07
68
5.42
Operating margin%
19.66
17.49
18.28
18.18
20.31
22.86
21.04
20.38
19.44
19.74
12.11
20.38
19.70
5
25.90
Net margin%
12.74
10.10
8.67
6.17
8.95
11.12
10.21
9.78
7.82
7.86
22.98
9.78
9.36
14
11.58
P/E ratio (avg)x
22.42
24.33
26.29
22.97
20.13
19.41
17.98
16.92
17.87
16.82
6.197
17.87
19.77
19
12.44
EV/EBITx
7.773
7.386
6.722
7.140
7.422
7.536
7.244
6.820
6.869
7.186
7.660
7.186
7.215
38
20.73
FCF yield (avg)%
16.66
16.95
15.74
13.76
11.86
13.64
13.06
15.03
14.97
12.53
10.83
13.64
14.36
17
8.53
FCF margin%
14.07
12.87
11.47
14.15
12.35
10.84
11.94
13.64
11.40
13.04
16.84
11.94
12.61
31
1.600
FCF / Net incomex
0.973
0.889
0.821
0.824
0.782
0.818
0.831
0.910
0.937
0.990
0.446
0.910
0.860
72
10.84
ROIC%
21.81
22.92
22.63
22.31
23.84
24.61
23.24
22.76
21.44
22.47
9.40
22.76
22.69
73
9.22
Return on equity%
9.06
10.30
12.06
11.46
13.35
14.02
15.90
14.45
15.87
18.55
20.51
15.87
13.68
90
4.04
Return on assets%
7.11
9.40
10.36
9.70
7.02
5.17
7.09
7.96
10.49
10.77
18.61
7.96
8.68
23
39.27
EPS¥
28.14
27.15
26.11
22.40
19.18
17.51
15.65
16.38
14.80
12.47
40.96
(8.24%)
(7.67%)
—
3.79
EPS growth%
6.61
6.52
7.77
9.46
9.93
8.38
9.89
10.50
11.37
8.72
6.08
9.89
9.09
60
23.65
Bookvalue per sh¥
116.10
118.97
131.03
141.20
154.23
177.90
187.12
210.70
244.66
237.38
54.52
9.01%
7.32%
—
136.26
FCF per share¥
41.24
45.29
51.73
49.13
49.71
53.61
60.80
63.37
71.92
72.43
20.16
7.82%
7.06%
—
121.67
Dividend per sh¥
63.43
72.33
73.57
69.54
66.90
66.12
68.79
72.03
80.35
85.50
139.17
5.03%
3.90%
—
8.43
Div yield (avg)%
12.57
13.29
14.33
12.25
9.50
12.10
9.34
9.62
11.83
9.36
25.38
9.62
11.96
24
25.66
Payout ratio%
4.32
4.04
3.09
1.39
1.34
1.71
2.19
1.43
1.48
1.33
22.34
1.48
1.60
87
45.06
Shares (diluted)M
69.69
81.30
93.74
90.83
87.03
93.33
99.33
103.7
106.5
123.0
45.69
7.17%
5.76%
85
20.54
Buyback yield%
19.77
19.41
20.61
19.27
17.78
17.39
16.57
17.75
18.17
18.13
29.40
17.75
18.15
94
0.632
D/E ratiox
0.923
1.054
1.237
1.505
1.700
1.760
1.807
2.172
2.163
2.209
1.081
2.163
1.730
83
7.188
Enterprise value¥B
5.266
5.214
5.281
4.658
4.740
4.334
3.827
4.014
3.897
3.954
2.435
(3.56%)
(4.23%)
26
0.958
LT debt¥B
8.524
9.526
11.01
11.92
13.54
12.80
14.65
16.06
15.84
16.54
6.294
4.08%
6.80%
25
Revenue
¥9.425B
0.64%
1.00×
Cost of revenue
¥4.602B
0.65%
1.00×
Operating expenses
¥2.304B
1.01%
1.04×
Goodwill & intangibles
19.78%