6.308
Revenue¥B
5.703
5.988
6.142
6.561
6.719
7.197
7.601
7.994
8.457
9.024
6.997
6.08%
4.95%
33
16.07
Revenue growth%
2.06
2.45
3.85
4.16
2.38
2.29
4.52
4.75
6.94
5.85
5.00
4.75
4.00
71
21.06
Gross margin%
5.69
7.24
4.94
5.77
5.03
2.04
0.99
2.90
1.14
0.40
27.14
1.14
3.92
60
5.27
Operating margin%
9.09
11.71
14.24
13.86
15.99
16.16
17.28
18.04
17.12
17.27
28.01
17.27
16.07
37
18.71
Net margin%
5.46
6.93
8.78
6.41
6.68
4.13
6.93
8.00
5.08
5.73
5.12
5.73
6.55
93
31.74
P/E ratio (avg)x
9.277
9.569
8.952
9.631
8.490
8.173
7.799
7.657
6.890
6.520
21.27
7.657
8.331
49
6.282
EV/EBITx
20.04
22.88
23.21
26.60
26.31
30.88
34.49
34.19
38.91
39.93
21.64
34.49
28.74
40
21.57
FCF yield (avg)%
17.01
17.90
20.85
18.67
15.69
16.55
15.06
13.79
16.08
14.00
29.32
15.06
16.32
6
11.77
FCF margin%
16.14
16.36
16.63
18.18
19.85
18.11
16.45
19.30
17.21
16.42
9.95
17.21
16.92
37
0.256
FCF / Net incomex
0.846
0.912
0.906
0.805
0.809
0.846
0.923
0.850
0.853
0.904
0.472
0.853
0.852
48
28.07
ROIC%
21.34
18.38
20.15
21.38
19.38
16.66
13.82
16.27
16.61
14.58
14.63
16.27
17.52
40
22.98
Return on equity%
2.95
1.93
0.40
0.40
0.40
2.66
3.70
4.14
2.16
4.49
16.39
3.70
2.41
46
21.35
Return on assets%
17.90
18.02
20.25
18.49
20.72
20.01
17.39
17.74
20.02
19.48
13.55
19.48
18.98
93
27.47
EPS¥
52.84
49.44
48.88
50.89
48.77
52.88
50.64
58.08
65.65
72.35
29.78
8.20%
2.49%
—
28.51
EPS growth%
29.99
30.73
28.67
31.20
31.55
31.55
34.05
34.57
32.79
35.37
8.74
34.05
31.55
32
111.47
Bookvalue per sh¥
87.32
96.97
106.08
112.92
100.90
95.99
104.21
93.53
94.20
97.36
45.73
(0.71%)
2.00%
—
32.87
FCF per share¥
44.68
47.99
47.00
51.08
53.13
57.19
60.60
68.49
70.25
69.23
64.54
5.44%
4.57%
—
99.61
Dividend per sh¥
36.73
41.67
46.56
46.51
51.37
56.80
65.31
78.23
85.03
97.10
29.78
13.58%
12.09%
—
4.33
Div yield (avg)%
10.71
12.95
15.19
16.00
17.11
16.92
19.08
21.19
22.09
23.52
20.93
21.19
17.02
53
22.06
Payout ratio%
12.78
12.30
12.07
11.42
9.08
11.29
13.11
15.62
13.16
13.36
22.87
13.16
12.54
55
29.85
Shares (diluted)M
33.55
39.45
43.02
45.50
53.70
59.80
65.37
70.07
78.76
90.33
28.65
10.96%
9.85%
78
9.82
Buyback yield%
7.12
9.69
11.93
12.36
11.51
13.22
14.80
12.68
13.37
12.48
25.73
13.22
12.42
89
0.920
D/E ratiox
1.870
1.963
2.220
2.259
2.303
2.701
2.658
2.995
3.507
3.483
0.713
2.995
2.481
7
4.239
Enterprise value¥B
2.686
2.452
2.630
2.718
2.587
2.309
2.118
1.884
1.609
1.750
2.218
(7.52%)
(4.32%)
28
5.855
LT debt¥B
3.245
3.623
3.803
4.042
4.586
4.398
4.208
4.133
4.417
5.115
8.131
2.21%
5.94%
37
Revenue
¥9.024B
4.95%
1.00×
Cost of revenue
¥6.072B
4.78%
0.98×
Operating expenses
¥1.480B
5.43%
1.05×
Goodwill & intangibles
15.39%
Spread over hurdle
(1.43%)