31.27
Revenue¥B
94.63
93.91
94.40
93.51
94.72
95.48
94.45
94.66
95.32
93.95
32.49
(0.16%)
0.17%
59
22.68
Revenue growth%
1.28
0.40
1.20
0.40
2.88
2.41
3.15
5.00
4.59
2.26
7.28
3.15
2.34
76
26.17
Gross margin%
10.82
10.08
10.17
10.54
10.70
8.52
9.20
11.30
10.84
9.95
10.51
9.95
10.36
53
22.34
Operating margin%
17.84
17.87
17.50
17.13
17.77
18.42
19.24
21.75
20.14
20.76
27.97
20.14
18.15
25
14.67
Net margin%
8.39
9.31
9.84
8.38
9.88
11.14
12.93
14.16
12.18
14.28
16.39
12.93
10.51
30
25.69
P/E ratio (avg)x
44.54
50.58
51.50
49.16
50.14
55.63
55.92
53.12
55.53
51.73
33.70
55.53
51.62
49
34.53
EV/EBITx
35.55
35.55
39.81
43.36
46.89
44.30
41.69
43.88
48.94
45.98
8.218
44.30
43.62
31
7.40
FCF yield (avg)%
24.71
22.81
20.74
20.96
20.60
19.88
19.01
19.00
21.43
19.85
11.22
19.85
20.67
59
14.89
FCF margin%
22.20
20.76
17.81
15.90
14.44
13.55
14.52
14.89
17.37
19.98
16.62
14.89
16.64
5
1.532
FCF / Net incomex
0.763
0.812
0.828
0.895
0.915
0.823
0.882
0.822
0.906
0.902
1.693
0.882
0.855
80
21.09
ROIC%
5.28
6.36
8.95
11.32
8.54
11.54
10.42
10.97
9.75
6.98
7.72
10.42
9.35
71
5.16
Return on equity%
27.48
25.29
25.87
24.14
23.26
25.82
28.17
28.37
26.54
25.61
13.19
26.54
25.85
33
9.91
Return on assets%
10.36
8.26
6.09
4.39
5.90
8.88
10.46
11.46
9.72
9.46
11.93
9.72
9.17
6
168.86
EPS¥
129.15
123.00
136.45
133.92
147.02
141.92
161.59
165.17
164.18
158.39
179.64
1.50%
3.40%
—
25.47
EPS growth%
17.68
19.42
21.26
19.10
16.52
17.32
16.27
18.02
16.85
15.91
25.32
16.85
17.50
31
125.18
Bookvalue per sh¥
102.46
93.03
86.07
74.87
74.97
76.85
77.65
68.54
72.89
77.92
147.89
0.77%
(2.67%)
—
87.01
FCF per share¥
189.14
203.06
230.58
215.01
197.53
186.41
214.13
213.24
233.29
239.69
114.18
3.94%
2.55%
—
48.19
Dividend per sh¥
226.46
231.75
215.75
199.22
173.74
155.68
160.59
166.81
145.47
125.15
154.90
(6.35%)
(6.08%)
—
7.40
Div yield (avg)%
6.76
4.02
3.15
1.15
0.40
1.17
3.33
5.45
5.58
4.27
25.40
4.27
3.68
24
20.25
Payout ratio%
22.48
24.36
26.26
25.27
23.47
22.04
24.92
27.00
24.62
23.98
24.14
24.62
24.49
28
265.0
Shares (diluted)M
373.2
376.1
427.8
462.9
430.8
465.1
435.0
434.5
463.1
505.5
260.1
3.25%
3.69%
55
16.69
Buyback yield%
5.04
3.39
4.07
1.58
2.09
3.44
0.65
1.28
0.40
2.99
21.84
1.28
2.54
84
1.048
D/E ratiox
1.446
1.387
1.429
1.537
1.593
1.715
1.543
1.336
1.380
1.425
1.473
1.425
1.438
36
59.35
Enterprise value¥B
78.20
84.67
85.71
85.58
97.69
93.98
89.97
88.87
83.52
84.78
47.80
(2.79%)
0.72%
70
50.33
LT debt¥B
120.0
131.5
157.4
185.6
206.9
219.3
233.6
250.5
289.5
323.9
74.75
9.38%
11.93%
28
Revenue
¥93.95B
0.17%
1.00×
Cost of revenue
¥65.76B
0.17%
1.00×
Operating expenses
¥19.77B
0.68%
1.05×
Spread over hurdle
(4.86%)