16.45
Revenue¥B
31.05
30.57
30.86
30.69
30.16
29.99
30.25
30.82
30.83
30.55
18.33
0.26%
0.02%
18
5.65
Revenue growth%
7.57
5.56
3.11
5.13
3.06
1.38
0.40
3.11
2.99
3.11
6.35
2.99
3.11
43
8.77
Gross margin%
23.30
20.60
20.47
22.04
23.91
23.81
24.98
25.61
23.70
20.92
5.53
23.81
23.50
49
17.14
Operating margin%
2.97
3.48
5.18
2.57
0.40
0.40
0.79
0.40
0.40
3.36
20.33
0.40
1.68
63
27.33
Net margin%
17.60
19.13
21.21
21.44
18.46
19.24
16.24
18.54
20.68
21.94
28.69
19.24
19.18
37
11.94
P/E ratio (avg)x
33.21
36.43
41.82
39.98
40.20
44.19
45.26
51.28
50.42
56.96
24.64
50.42
43.00
31
29.72
EV/EBITx
40.71
43.26
51.18
57.93
68.29
77.73
94.08
108.4
107.9
105.6
28.13
105.6
73.01
90
2.21
FCF yield (avg)%
13.35
14.42
16.08
17.57
15.84
18.21
16.80
13.85
16.00
14.58
19.98
16.00
15.92
68
23.11
FCF margin%
6.52
3.98
2.39
1.70
1.88
3.98
5.00
5.55
8.36
9.05
7.65
5.55
4.49
52
0.606
FCF / Net incomex
1.120
1.147
1.080
1.141
1.169
1.232
1.129
1.108
1.047
0.950
1.701
1.108
1.125
64
22.95
ROIC%
16.60
18.02
17.39
15.65
18.56
15.68
16.28
15.41
17.30
18.71
21.96
16.28
16.95
37
4.22
Return on equity%
3.58
5.62
5.01
5.66
5.69
2.71
1.88
1.76
3.30
5.15
5.75
2.71
4.30
73
22.72
Return on assets%
25.64
27.16
27.99
30.74
31.73
28.89
31.68
31.94
31.05
33.68
8.15
31.68
30.89
14
34.12
EPS¥
53.92
50.24
46.37
42.79
48.15
49.60
47.20
50.46
48.86
48.58
37.29
0.18%
(1.45%)
—
14.84
EPS growth%
28.86
27.43
26.94
25.07
25.62
23.26
23.23
22.90
22.93
21.34
12.84
22.93
24.16
85
47.80
Bookvalue per sh¥
22.75
21.23
22.58
21.93
21.14
18.61
18.74
18.08
18.34
17.16
23.42
(4.09%)
(3.02%)
—
67.88
FCF per share¥
95.70
99.73
106.12
100.54
99.90
91.23
92.52
98.29
89.24
89.34
54.39
(2.21%)
(1.15%)
—
73.15
Dividend per sh¥
42.88
39.71
38.88
36.57
34.49
39.12
36.57
41.25
45.60
49.55
94.27
7.51%
1.99%
—
3.25
Div yield (avg)%
8.81
7.94
8.71
8.70
9.90
10.62
11.00
10.39
11.35
9.78
7.74
10.62
9.84
53
29.27
Payout ratio%
20.98
21.56
19.20
20.63
23.59
26.16
25.61
23.24
20.78
19.43
4.65
23.24
21.27
57
208.3
Shares (diluted)M
217.7
212.6
209.9
195.1
198.4
177.7
156.5
137.2
122.9
125.8
201.0
(8.71%)
(6.32%)
46
17.76
Buyback yield%
5.91
7.13
5.52
5.08
2.49
1.52
1.51
0.66
0.40
0.40
25.56
0.66
2.01
92
1.264
D/E ratiox
0.710
0.618
0.670
0.615
0.625
0.570
0.589
0.592
0.511
0.437
1.596
0.570
0.603
67
1.763
Enterprise value¥B
22.12
25.38
25.67
27.61
30.66
33.24
31.21
30.44
33.38
34.21
4.197
2.21%
4.96%
18
18.95
LT debt¥B
7.172
8.076
8.195
8.187
9.619
11.35
12.82
13.62
14.49
15.27
24.12
9.69%
9.35%
65
Revenue
¥30.55B
0.02%
1.00×
Cost of revenue
¥19.57B
(0.40%)
0.96×
Operating expenses
¥6.603B
0.57%
1.06×
Goodwill & intangibles
21.10%
Cash and investments
16.89%