40.52
Revenue¥B
51.37
51.36
51.71
51.80
50.88
52.41
51.80
51.42
50.80
51.76
45.35
0.34%
0.10%
64
9.46
Revenue growth%
19.10
18.35
17.27
19.81
17.82
18.73
19.12
17.77
20.62
17.66
16.90
18.73
18.54
50
29.03
Gross margin%
16.27
13.78
15.06
12.83
10.39
8.80
8.41
5.42
5.40
2.62
29.46
5.42
9.60
37
20.42
Operating margin%
26.54
24.26
22.42
24.62
24.49
25.10
26.95
25.20
27.25
27.61
9.05
26.95
25.15
82
25.94
Net margin%
9.71
7.00
8.14
8.80
9.85
10.80
11.64
8.67
9.89
8.12
14.33
9.89
9.26
30
37.41
P/E ratio (avg)x
37.91
36.16
39.81
42.52
39.10
37.51
34.10
36.75
39.44
35.78
7.905
36.75
37.71
69
12.76
EV/EBITx
28.45
29.77
33.24
35.57
39.60
47.36
49.12
52.75
54.60
59.33
35.76
52.75
43.48
10
20.43
FCF yield (avg)%
12.14
14.71
12.41
12.72
12.21
14.61
16.18
18.71
18.41
17.20
16.99
17.20
14.66
25
9.06
FCF margin%
19.02
17.41
15.34
13.18
11.47
11.42
10.96
9.10
6.73
7.71
19.36
9.10
11.45
10
1.307
FCF / Net incomex
0.359
0.373
0.373
0.417
0.403
0.380
0.423
0.481
0.479
0.456
0.318
0.456
0.410
10
18.94
ROIC%
2.99
1.78
1.60
4.04
4.58
5.87
5.04
6.28
4.19
1.86
20.74
5.04
4.12
92
5.73
Return on equity%
21.94
24.16
23.75
25.37
24.00
24.68
25.53
22.93
22.33
25.33
23.93
24.68
24.08
92
10.58
Return on assets%
16.70
14.52
14.79
15.65
16.43
16.78
17.56
15.37
17.23
15.78
19.77
16.78
16.10
44
104.91
EPS¥
30.05
32.30
31.10
31.26
32.75
33.39
32.24
30.35
30.40
32.16
110.80
(0.36%)
0.80%
—
5.89
EPS growth%
14.41
11.76
13.19
16.17
18.49
19.51
21.93
22.66
21.81
20.99
28.54
21.81
19.00
28
120.82
Bookvalue per sh¥
78.01
83.68
90.12
92.45
95.84
90.59
102.02
111.73
114.98
121.19
121.54
4.81%
4.18%
—
62.95
FCF per share¥
116.17
107.08
106.25
107.40
112.71
116.76
125.95
114.44
118.48
103.17
67.45
(1.75%)
(2.22%)
—
120.46
Dividend per sh¥
37.13
40.09
41.66
40.28
44.80
52.42
50.02
58.11
56.47
64.39
120.24
7.53%
5.17%
—
13.03
Div yield (avg)%
27.09
26.85
27.36
29.79
31.86
29.33
27.79
30.22
29.16
29.53
2.14
29.33
29.24
62
26.23
Payout ratio%
24.99
22.06
23.34
20.79
20.51
19.84
20.89
22.12
21.16
18.49
29.31
20.89
21.03
84
146.6
Shares (diluted)M
168.4
193.4
209.0
201.8
196.9
204.9
240.6
278.9
315.9
360.1
146.1
12.84%
8.72%
76
12.33
Buyback yield%
28.20
29.07
26.62
25.35
26.75
26.34
24.80
26.48
27.23
25.40
13.50
26.34
26.55
60
0.453
D/E ratiox
1.508
1.492
1.493
1.558
1.816
1.822
1.807
1.904
1.919
2.010
0.123
1.904
1.812
69
17.59
Enterprise value¥B
44.95
42.10
40.75
43.57
45.02
48.79
51.62
57.00
61.48
69.46
34.93
9.06%
4.26%
38
14.24
LT debt¥B
22.76
24.85
28.20
32.29
32.29
37.69
37.63
37.06
36.48
43.70
5.501
6.24%
7.68%
11
Revenue
¥51.76B
0.10%
1.00×
Cost of revenue
¥35.45B
(0.01%)
0.99×
Operating expenses
¥11.29B
0.10%
1.00×
Cash and investments
21.69%