12.03
Revenue¥B
9.651
10.28
11.09
11.83
12.86
13.76
15.12
16.23
17.41
18.60
12.98
7.66%
7.59%
47
23.97
Revenue growth%
4.36
7.07
9.98
10.41
9.94
10.10
12.75
11.43
11.77
10.89
23.70
11.43
10.25
39
22.99
Gross margin%
19.46
20.61
23.13
22.55
25.24
25.34
28.24
30.19
28.71
30.91
10.93
28.71
25.29
53
16.21
Operating margin%
22.30
22.16
24.99
24.63
27.52
30.07
30.61
31.76
29.25
28.76
22.64
30.07
28.14
64
7.24
Net margin%
23.80
25.18
25.08
25.64
28.18
30.34
28.65
31.01
30.05
29.93
4.76
30.05
28.42
9
9.628
P/E ratio (avg)x
13.78
14.61
15.72
13.81
14.15
14.01
13.24
13.94
14.30
12.42
16.33
13.94
13.97
23
21.18
EV/EBITx
7.534
7.655
7.967
8.615
8.347
9.486
9.160
9.026
9.117
8.583
31.95
9.117
8.599
35
17.83
FCF yield (avg)%
1.42
3.06
3.61
1.45
3.60
2.47
0.40
0.52
2.96
1.80
29.42
1.80
2.13
43
8.91
FCF margin%
12.46
11.40
10.25
10.36
8.21
5.74
5.04
3.58
3.03
2.78
28.90
3.58
6.97
30
0.147
FCF / Net incomex
0.621
0.684
0.773
0.914
0.893
0.920
1.033
1.151
1.320
1.398
0.892
1.151
0.917
40
21.49
ROIC%
7.49
8.69
8.35
10.53
13.12
14.82
17.01
18.57
16.76
14.87
23.03
16.76
13.97
70
13.82
Return on equity%
8.54
7.94
9.56
8.78
10.93
11.67
13.13
15.33
13.76
10.88
9.31
13.13
10.90
39
22.42
Return on assets%
14.56
11.78
14.01
11.10
10.20
8.89
9.73
10.34
10.24
11.48
11.08
10.24
10.72
57
124.19
EPS¥
153.63
132.95
139.05
141.73
145.46
140.72
143.29
147.16
137.59
149.34
130.27
0.53%
(1.11%)
—
9.13
EPS growth%
10.26
8.56
10.81
11.59
10.34
9.66
7.70
9.66
11.32
9.86
22.07
9.66
10.06
69
156.75
Bookvalue per sh¥
196.17
185.17
207.14
187.91
203.50
231.00
218.78
198.31
216.12
223.62
56.93
1.90%
1.39%
—
42.85
FCF per share¥
161.31
170.11
160.26
168.89
149.40
140.63
133.83
132.48
132.18
133.71
69.03
(2.19%)
(3.07%)
—
105.16
Dividend per sh¥
81.46
76.63
68.39
69.77
64.42
68.43
75.03
75.54
76.97
68.67
187.08
1.29%
(2.07%)
—
24.74
Div yield (avg)%
12.86
14.69
13.61
15.85
14.49
11.77
13.25
11.41
9.02
6.15
27.49
11.41
13.06
54
12.28
Payout ratio%
19.22
19.26
18.72
16.88
15.46
17.84
18.32
17.46
20.03
22.22
28.11
18.32
18.52
19
34.75
Shares (diluted)M
31.43
31.99
31.58
29.24
29.81
30.51
31.56
30.58
30.52
33.28
34.70
2.23%
(0.71%)
44
24.79
Buyback yield%
24.95
27.64
27.83
26.45
26.25
23.29
21.24
23.08
20.85
19.24
14.66
21.24
24.12
34
0.346
D/E ratiox
2.151
2.255
2.574
2.631
2.887
2.962
2.832
3.089
3.411
3.541
0.239
3.089
2.859
44
11.35
Enterprise value¥B
9.148
10.73
11.22
11.41
12.03
12.63
13.14
14.85
14.36
16.05
4.229
5.94%
6.67%
29
5.912
LT debt¥B
1.553
1.725
1.696
1.775
1.814
1.888
2.008
2.067
2.294
2.642
13.00
7.81%
7.10%
50
Revenue
¥18.60B
7.59%
1.00×
Cost of revenue
¥11.88B
7.56%
1.00×
Operating expenses
¥3.382B
7.16%
0.96×
Goodwill & intangibles
22.32%
Property and equipment
15.69%