23.31
Revenue¥B
21.11
22.28
23.39
23.95
24.28
25.02
25.52
26.59
27.13
27.94
24.83
2.85%
3.34%
62
21.31
Revenue growth%
9.70
8.46
10.95
10.56
13.41
12.41
14.08
12.66
11.34
12.78
18.26
12.66
11.88
54
17.65
Gross margin%
3.45
3.33
1.51
0.40
0.40
1.63
1.18
0.40
0.40
0.40
11.41
0.40
0.79
71
27.24
Operating margin%
10.49
11.49
13.07
15.11
15.40
13.31
13.35
12.40
13.61
10.99
23.08
13.31
13.19
21
15.98
Net margin%
9.38
7.62
9.23
8.28
8.71
7.53
5.81
3.34
5.64
7.23
12.53
5.81
7.57
65
14.24
P/E ratio (avg)x
46.64
54.60
58.02
64.24
65.44
70.32
68.40
73.73
83.93
89.67
34.25
73.73
66.92
33
31.47
EV/EBITx
48.55
56.46
59.75
62.43
74.20
74.61
79.41
88.15
90.27
108.1
26.29
88.15
74.40
70
6.00
FCF yield (avg)%
13.94
15.61
14.02
12.09
14.09
12.96
11.48
12.52
9.64
8.12
13.69
11.48
12.74
61
15.92
FCF margin%
14.48
13.13
11.30
10.73
9.92
8.75
8.05
8.95
10.57
10.74
23.31
8.95
10.65
33
0.724
FCF / Net incomex
1.792
1.753
1.844
2.023
1.963
2.238
2.528
2.340
2.663
2.473
1.796
2.473
2.131
74
10.41
ROIC%
27.08
27.57
25.89
25.59
28.11
25.64
28.43
28.90
31.78
32.12
29.56
28.90
27.84
73
28.15
Return on equity%
12.39
12.88
14.44
16.92
16.18
17.38
17.33
17.27
16.28
13.48
14.21
17.27
16.23
14
23.25
Return on assets%
10.30
8.62
6.70
5.30
3.90
4.44
2.67
2.16
2.40
2.68
24.02
2.67
4.17
44
198.13
EPS¥
166.81
170.88
163.11
162.30
175.61
203.72
234.86
247.66
287.94
316.49
209.94
12.50%
6.41%
—
23.62
EPS growth%
16.08
13.51
14.35
17.10
20.04
19.19
19.40
17.92
20.82
19.77
10.47
19.40
18.56
24
140.75
Bookvalue per sh¥
95.30
87.33
79.22
82.33
86.08
79.41
86.74
80.20
79.90
88.58
90.50
0.57%
(0.32%)
—
156.48
FCF per share¥
180.05
181.24
188.98
166.83
149.97
158.39
146.75
153.27
160.19
139.39
147.01
(1.45%)
(3.75%)
—
49.84
Dividend per sh¥
80.32
82.09
88.74
91.84
89.53
89.00
92.36
98.58
94.11
107.49
30.98
3.72%
4.23%
—
12.48
Div yield (avg)%
5.91
5.09
2.58
1.28
1.40
4.25
5.49
7.74
5.57
7.04
23.78
5.57
5.29
25
6.64
Payout ratio%
6.78
6.15
6.92
7.61
9.81
8.06
6.31
7.32
4.94
3.64
6.80
6.31
6.85
5
99.64
Shares (diluted)M
120.0
129.8
122.4
130.7
130.5
136.0
135.8
134.0
143.5
144.7
104.1
2.09%
2.89%
19
10.60
Buyback yield%
2.56
0.87
0.40
2.95
1.23
0.40
0.40
3.09
2.17
2.72
15.50
2.17
1.70
69
0.542
D/E ratiox
0.197
0.213
0.237
0.245
0.255
0.287
0.337
0.353
0.360
0.395
1.221
0.353
0.271
87
2.874
Enterprise value¥B
39.59
41.88
41.37
41.55
46.89
47.58
54.32
56.14
54.46
52.46
21.28
2.27%
4.22%
51
2.371
LT debt¥B
26.13
27.43
28.51
28.67
26.99
29.58
31.06
29.14
26.75
28.30
26.42
0.95%
0.27%
5
Revenue
¥27.94B
3.34%
1.00×
Cost of revenue
¥14.08B
3.27%
0.99×
Operating expenses
¥5.940B
3.63%
1.03×
Property and equipment
20.90%
Goodwill & intangibles
13.92%