59.44
Revenue¥B
55.06
55.21
55.82
56.83
58.72
60.06
60.94
62.65
62.77
62.51
61.09
1.26%
1.51%
53
15.07
Revenue growth%
14.70
13.08
12.16
10.16
7.32
8.24
9.80
7.86
5.83
4.08
22.87
7.86
9.02
93
9.17
Gross margin%
19.28
21.29
22.86
25.63
23.63
25.89
23.86
25.14
23.11
20.72
25.75
23.86
23.37
31
24.21
Operating margin%
18.02
17.22
15.29
16.35
15.28
15.57
15.13
16.45
17.72
16.40
7.54
16.40
16.37
72
6.04
Net margin%
14.56
13.00
15.78
15.77
18.57
19.09
20.09
22.13
21.01
18.59
20.55
20.09
18.58
69
18.07
P/E ratio (avg)x
54.46
57.73
67.06
70.51
75.39
70.89
82.52
89.24
86.45
95.44
34.98
86.45
73.14
59
16.20
EV/EBITx
10.41
9.907
11.07
12.49
12.40
14.42
16.18
15.55
15.51
16.23
11.46
15.55
13.45
44
20.82
FCF yield (avg)%
24.64
25.10
25.72
23.74
24.15
24.80
26.65
26.74
23.90
26.86
28.49
26.65
24.95
40
15.71
FCF margin%
16.51
15.99
15.59
12.70
12.41
12.10
14.29
12.26
11.10
13.47
12.88
12.26
13.08
31
0.156
FCF / Net incomex
1.219
1.258
1.222
1.104
1.003
0.879
0.845
0.928
0.892
0.974
0.683
0.892
0.988
10
10.78
ROIC%
20.23
17.26
16.20
18.98
20.81
23.61
26.54
28.54
30.59
29.69
26.45
28.54
22.21
8
17.01
Return on equity%
23.89
22.01
19.62
17.11
19.78
21.51
21.83
24.66
23.42
22.49
21.36
22.49
21.92
18
25.35
Return on assets%
9.77
7.85
8.33
10.28
9.66
8.77
11.76
9.97
8.23
11.15
28.98
9.97
9.72
22
136.12
EPS¥
68.46
75.37
81.35
79.69
79.39
78.10
88.49
84.63
95.84
89.60
139.83
2.45%
2.48%
—
8.23
EPS growth%
23.49
24.38
24.42
22.55
19.68
21.58
24.11
26.66
29.28
26.90
13.82
26.66
24.24
19
63.28
Bookvalue per sh¥
80.66
70.90
63.03
60.83
54.91
59.48
54.87
50.57
49.97
46.54
152.63
(3.25%)
(5.16%)
—
110.59
FCF per share¥
172.31
184.41
193.39
186.24
183.97
182.77
170.77
187.36
197.06
193.13
91.73
0.98%
0.57%
—
107.60
Dividend per sh¥
116.01
128.47
137.97
163.19
194.60
205.75
198.93
208.70
210.76
235.52
61.51
3.89%
8.78%
—
24.24
Div yield (avg)%
17.93
15.39
17.53
19.12
18.70
18.03
18.67
18.21
17.49
20.25
15.54
18.21
18.12
6
11.98
Payout ratio%
7.56
8.76
8.75
5.87
6.73
4.97
5.21
2.75
3.68
1.31
3.84
3.68
5.54
50
116.7
Shares (diluted)M
90.39
94.57
102.0
108.3
103.9
89.15
92.18
82.67
77.44
78.55
118.4
(5.45%)
(0.97%)
90
20.74
Buyback yield%
19.04
16.46
18.67
18.36
17.01
14.10
16.40
14.85
13.42
15.58
22.98
14.85
16.43
30
0.323
D/E ratiox
1.820
1.760
1.650
1.889
1.883
1.884
2.102
2.414
2.430
2.761
1.534
2.414
1.887
38
53.34
Enterprise value¥B
14.59
14.64
15.73
16.20
17.00
17.33
17.87
18.19
19.63
21.48
46.37
4.79%
4.50%
56
22.26
LT debt¥B
18.56
20.53
18.88
20.73
20.40
23.44
24.70
23.28
21.81
24.53
21.84
3.75%
3.27%
62
Revenue
¥62.51B
1.51%
1.00×
Cost of revenue
¥42.91B
1.35%
0.98×
Operating expenses
¥11.33B
1.49%
1.00×
Goodwill & intangibles
14.83%