11.58
Revenue¥B
6.289
6.656
6.766
6.884
7.204
7.348
7.738
8.055
8.543
9.022
12.35
4.60%
4.25%
33
10.37
Revenue growth%
6.89
9.26
12.03
9.69
8.41
6.25
8.13
8.51
8.59
11.43
8.61
8.51
8.55
42
29.80
Gross margin%
12.51
13.43
11.87
13.98
13.38
14.87
16.75
15.36
13.60
16.53
17.25
15.36
13.79
49
9.41
Operating margin%
24.31
22.24
23.23
24.52
22.56
21.72
21.44
20.02
22.32
25.03
7.79
21.72
22.44
27
28.82
Net margin%
11.66
14.63
16.90
17.07
17.97
18.34
16.45
13.90
13.19
14.94
27.15
14.94
15.70
58
10.65
P/E ratio (avg)x
26.19
30.06
32.38
36.93
39.43
41.86
47.69
48.33
48.03
53.15
33.72
48.03
40.65
49
21.50
EV/EBITx
42.89
46.56
49.26
55.91
58.19
56.54
57.34
65.52
69.27
73.43
14.28
65.52
56.94
78
7.40
FCF yield (avg)%
26.80
28.95
28.56
27.06
30.01
27.46
25.84
28.69
31.46
31.45
5.06
28.69
28.62
94
3.86
FCF margin%
27.50
26.34
23.93
25.70
25.64
24.46
25.42
27.53
29.62
28.57
23.81
27.53
26.02
34
1.455
FCF / Net incomex
1.811
1.922
2.066
2.091
2.261
2.266
2.479
2.476
2.515
2.925
1.258
2.479
2.264
68
29.39
ROIC%
18.71
20.38
22.48
19.60
22.20
20.09
20.38
17.44
17.69
17.49
22.85
17.69
19.84
52
21.87
Return on equity%
7.10
7.37
7.64
8.06
8.90
9.99
12.67
10.12
9.79
9.99
7.95
9.99
9.35
44
5.04
Return on assets%
15.75
16.61
18.61
16.63
15.30
14.54
12.40
11.74
10.45
11.80
12.33
11.80
14.92
66
21.40
EPS¥
18.06
17.62
18.31
18.50
18.98
20.09
18.85
18.00
16.45
15.68
22.02
(3.76%)
(1.38%)
—
21.79
EPS growth%
22.93
24.18
22.04
23.49
24.03
26.09
27.53
27.37
28.39
26.41
21.01
27.37
25.13
81
5.24
Bookvalue per sh¥
4.34
4.13
3.83
3.62
3.34
3.38
3.23
3.41
3.49
3.33
11.58
(0.10%)
(2.17%)
—
8.46
FCF per share¥
15.60
13.40
12.87
10.87
10.95
9.62
8.87
9.54
8.67
7.54
19.08
(7.18%)
(7.47%)
—
9.32
Dividend per sh¥
13.84
14.67
15.34
14.84
13.99
14.21
14.81
17.08
18.36
18.15
16.47
5.35%
2.71%
—
29.54
Div yield (avg)%
8.43
6.96
7.67
6.33
5.20
7.80
10.07
12.14
11.12
13.94
4.39
11.12
8.12
7
16.64
Payout ratio%
14.53
12.28
12.88
11.59
9.08
11.78
14.21
14.45
13.02
12.21
21.32
13.02
12.58
76
131.7
Shares (diluted)M
117.6
133.6
146.2
149.5
162.7
167.3
150.8
154.1
142.9
146.7
131.9
(2.06%)
2.21%
56
14.86
Buyback yield%
16.27
18.00
18.65
16.88
14.61
14.85
12.51
10.70
9.43
11.57
16.57
11.57
14.73
83
0.288
D/E ratiox
1.296
1.399
1.574
1.669
1.764
2.038
1.990
2.022
2.133
2.254
1.289
2.038
1.877
55
3.054
Enterprise value¥B
10.67
10.48
10.22
9.951
10.96
10.11
9.591
9.263
10.21
10.04
6.786
(1.72%)
0.54%
53
3.273
LT debt¥B
7.291
7.274
7.060
8.297
9.872
10.70
11.20
12.62
13.08
12.55
4.971
4.92%
6.50%
86
Revenue
¥9.022B
4.25%
1.00×
Cost of revenue
¥5.199B
4.52%
1.03×
Operating expenses
¥1.028B
3.65%
0.94×
Goodwill & intangibles
18.72%