15.84
Revenue¥B
18.76
19.18
19.08
19.35
19.28
19.14
19.65
19.46
19.61
19.58
17.14
0.31%
0.53%
49
2.03
Revenue growth%
32.00
29.16
27.14
28.87
28.71
27.86
26.67
27.35
27.03
25.28
25.84
27.03
27.61
41
3.01
Gross margin%
4.98
5.59
4.69
5.70
5.50
7.29
7.42
10.38
12.74
13.90
15.33
10.38
6.49
70
21.87
Operating margin%
15.76
18.00
16.97
15.57
14.01
15.49
14.00
16.81
18.40
19.53
14.11
16.81
16.29
91
11.30
Net margin%
26.87
24.66
26.92
28.28
25.50
24.60
26.95
26.80
26.63
25.74
29.32
26.63
26.72
62
24.27
P/E ratio (avg)x
28.15
24.44
23.91
21.17
19.33
20.18
19.17
16.96
17.10
17.58
8.826
17.58
19.75
42
8.953
EV/EBITx
27.48
27.48
29.62
29.15
27.82
28.04
30.45
30.44
30.64
33.61
16.49
30.45
29.39
49
14.49
FCF yield (avg)%
19.54
18.22
16.70
17.92
19.29
17.49
19.21
18.36
19.83
18.96
5.12
18.96
18.66
63
4.30
FCF margin%
31.77
33.29
34.65
33.08
35.89
35.49
34.53
36.90
38.92
40.63
14.10
36.90
35.07
13
1.455
FCF / Net incomex
1.362
1.337
1.257
1.191
1.127
1.149
1.231
1.272
1.407
1.311
1.450
1.272
1.265
55
4.33
ROIC%
22.74
24.27
24.76
21.78
22.73
25.31
25.78
28.42
30.20
29.63
2.66
28.42
25.04
52
26.72
Return on equity%
4.96
4.00
3.78
6.10
8.20
6.57
6.44
5.32
8.09
9.53
3.70
6.57
6.27
18
14.51
Return on assets%
11.31
11.44
14.04
11.58
12.46
10.81
11.79
10.87
9.38
11.38
25.78
10.87
11.41
27
23.26
EPS¥
57.56
56.50
64.68
68.81
76.12
75.79
82.87
97.69
95.29
99.62
24.59
5.53%
6.96%
—
23.17
EPS growth%
6.67
5.94
6.72
8.52
7.46
5.48
4.29
3.20
3.58
4.62
26.74
4.29
5.71
84
31.98
Bookvalue per sh¥
11.11
10.33
10.48
10.98
10.74
11.78
10.71
9.94
10.81
10.51
29.86
(0.43%)
(1.40%)
—
44.87
FCF per share¥
37.32
40.19
40.85
42.22
36.74
32.97
28.79
31.23
31.92
30.35
24.85
(3.75%)
(3.17%)
—
59.72
Dividend per sh¥
60.32
69.34
71.14
70.70
67.18
77.79
77.27
89.08
103.19
110.41
49.18
10.45%
6.33%
—
12.72
Div yield (avg)%
20.96
20.77
18.52
19.76
21.72
20.05
17.62
19.85
16.98
16.33
11.86
17.62
19.81
39
26.67
Payout ratio%
24.42
24.20
23.32
20.98
18.90
21.81
22.18
22.86
23.96
25.57
28.30
22.86
23.09
72
140.8
Shares (diluted)M
129.4
124.1
132.1
145.6
135.1
123.0
122.6
119.8
109.2
115.2
138.0
(3.14%)
(1.88%)
81
23.32
Buyback yield%
15.41
17.82
19.50
22.18
21.25
22.08
24.41
25.75
28.51
26.84
12.86
25.75
22.13
95
0.878
D/E ratiox
0.571
0.612
0.557
0.505
0.544
0.484
0.529
0.522
0.460
0.488
0.272
0.488
0.525
87
2.602
Enterprise value¥B
5.679
5.638
5.445
5.216
4.813
5.033
5.533
5.940
6.626
6.568
12.75
6.41%
2.17%
85
7.693
LT debt¥B
13.67
15.16
16.07
17.88
16.75
18.55
21.22
19.80
20.96
22.32
4.358
5.90%
6.13%
81
Revenue
¥19.58B
0.53%
1.00×
Cost of revenue
¥10.51B
0.29%
0.98×
Operating expenses
¥2.756B
0.89%
1.04×
Cash and investments
15.13%
Spread over hurdle
54.42%