147.2
Revenue¥B
223.4
223.9
230.3
227.1
224.9
224.8
228.2
227.5
230.5
229.3
157.2
0.39%
0.40%
9
20.73
Revenue growth%
5.44
7.80
6.52
8.44
6.69
7.78
6.60
9.41
6.42
4.79
18.36
6.60
6.65
44
29.09
Gross margin%
13.84
15.60
15.78
16.06
15.44
12.73
13.26
10.98
8.83
11.10
24.05
11.10
13.55
8
11.54
Operating margin%
29.56
27.26
30.08
30.90
28.82
28.02
25.45
25.68
25.41
26.90
20.31
25.68
27.64
64
18.61
Net margin%
4.26
1.87
3.27
3.36
6.14
3.62
3.59
2.11
4.27
7.21
27.02
3.62
3.60
61
34.62
P/E ratio (avg)x
5.375
5.560
5.546
5.468
4.716
4.944
4.302
4.279
3.831
4.026
28.29
4.279
4.830
87
27.44
EV/EBITx
31.44
33.31
39.25
37.03
43.65
44.80
49.02
56.56
62.82
71.10
34.32
56.56
44.23
23
28.14
FCF yield (avg)%
14.68
13.28
12.50
11.92
11.97
12.37
15.15
17.44
17.53
17.07
23.85
17.07
13.98
42
13.98
FCF margin%
5.53
3.01
4.22
4.72
3.84
2.14
0.93
0.40
3.02
4.71
15.32
2.14
3.43
25
1.656
FCF / Net incomex
1.298
1.159
1.183
1.138
1.216
1.188
1.201
1.272
1.366
1.261
1.297
1.261
1.209
24
5.85
ROIC%
29.86
30.82
32.54
29.79
31.66
30.85
28.59
27.63
28.13
26.08
3.84
28.13
29.83
34
18.94
Return on equity%
13.83
11.75
13.63
14.35
11.69
13.84
12.41
11.78
11.89
10.67
16.04
11.89
12.15
7
24.61
Return on assets%
18.48
19.66
18.11
18.35
20.18
17.45
15.46
16.39
15.19
18.10
16.39
16.39
18.11
87
123.56
EPS¥
108.91
123.20
117.21
122.49
128.36
133.94
127.82
134.42
127.06
124.24
135.92
(0.65%)
2.09%
—
10.22
EPS growth%
16.86
16.28
17.57
17.80
20.09
22.80
24.97
26.30
25.74
23.53
14.31
24.97
21.44
58
41.09
Bookvalue per sh¥
49.54
46.52
40.85
44.68
46.17
50.55
54.57
51.54
54.96
51.79
186.29
2.32%
(0.38%)
—
128.73
FCF per share¥
85.45
90.62
91.23
105.59
126.01
129.17
136.97
159.32
189.64
182.04
81.42
7.63%
7.93%
—
198.46
Dividend per sh¥
216.91
230.88
235.37
227.34
219.27
213.46
195.39
217.18
234.07
265.99
81.18
3.94%
2.34%
—
12.85
Div yield (avg)%
21.52
22.55
21.08
22.61
22.74
20.54
21.62
24.15
25.66
26.84
10.13
24.15
22.58
53
24.55
Payout ratio%
15.13
14.00
14.38
15.11
17.79
15.69
16.76
14.49
12.15
13.14
11.82
14.49
14.80
48
326.8
Shares (diluted)M
348.1
356.5
378.4
350.8
330.2
358.0
365.8
353.1
320.1
284.1
329.0
(2.96%)
(1.22%)
46
25.08
Buyback yield%
9.62
7.21
7.66
5.84
3.63
3.37
0.82
2.87
0.40
0.40
7.48
0.82
3.50
87
0.852
D/E ratiox
2.086
2.402
2.286
2.538
2.479
2.433
2.495
2.582
2.463
2.755
1.258
2.495
2.471
65
51.77
Enterprise value¥B
246.7
276.8
317.6
330.5
312.0
306.1
304.1
286.8
293.8
324.9
168.1
0.81%
3.68%
54
84.49
LT debt¥B
229.8
260.4
283.3
323.3
346.2
364.3
371.5
348.1
400.0
381.9
224.2
1.98%
5.48%
67
Revenue
¥229.3B
0.40%
1.00×
Cost of revenue
¥129.6B
0.57%
1.02×
Operating expenses
¥29.66B
(0.59%)
0.91×
Spread over hurdle
71.33%