28.97
Revenue¥B
51.90
51.69
51.79
52.50
53.59
54.60
54.78
54.29
54.66
54.85
31.94
0.47%
0.90%
43
25.23
Revenue growth%
17.25
17.13
16.15
18.76
16.71
17.57
15.16
15.17
17.07
15.58
23.34
15.58
16.89
36
7.71
Gross margin%
28.09
28.98
31.42
31.12
31.18
32.88
34.12
33.48
34.36
37.09
14.34
34.12
32.15
77
22.36
Operating margin%
4.11
4.62
4.76
4.74
2.14
2.59
2.33
0.40
0.40
3.06
28.02
2.33
2.82
21
18.00
Net margin%
25.83
27.66
28.89
31.44
33.46
32.55
35.11
34.72
37.63
36.84
29.69
35.11
33.00
51
20.75
P/E ratio (avg)x
56.61
65.56
78.09
84.30
95.21
108.5
121.2
136.0
143.6
160.6
30.16
136.0
101.9
25
35.61
EV/EBITx
25.62
28.07
26.38
27.50
30.01
32.79
30.19
32.64
34.40
38.60
36.72
32.79
30.10
50
7.83
FCF yield (avg)%
20.16
17.79
14.93
13.42
12.97
11.01
9.96
8.15
5.41
4.47
20.30
8.15
11.99
55
8.46
FCF margin%
25.69
26.91
27.88
26.62
29.19
30.04
31.24
32.38
32.37
29.37
22.09
31.24
29.28
76
1.347
FCF / Net incomex
0.919
1.021
1.155
1.255
1.156
1.211
1.122
1.268
1.220
1.349
1.466
1.220
1.184
13
23.26
ROIC%
22.26
24.78
26.89
24.61
21.96
19.97
19.60
22.42
22.24
24.83
17.05
22.24
22.34
91
13.43
Return on equity%
21.95
23.03
22.43
22.71
22.55
22.99
20.97
23.12
26.09
27.49
21.13
23.12
22.85
57
18.07
Return on assets%
14.79
13.91
12.43
9.82
12.55
14.43
13.22
14.64
13.72
14.02
16.84
14.02
13.82
48
18.46
EPS¥
26.90
29.94
30.94
33.34
33.59
34.08
30.31
31.19
32.23
36.17
19.64
1.49%
4.05%
—
19.57
EPS growth%
25.89
24.28
23.56
21.07
23.13
25.77
25.87
23.31
23.35
23.26
12.99
23.35
23.45
45
23.49
Bookvalue per sh¥
20.67
23.83
26.11
28.83
33.03
31.96
34.90
40.37
44.35
47.27
31.31
7.43%
8.02%
—
13.50
FCF per share¥
10.86
10.91
11.86
12.80
12.12
14.10
13.47
14.93
17.07
17.52
23.87
7.65%
4.52%
—
39.94
Dividend per sh¥
43.15
49.22
56.14
53.84
57.35
63.18
72.47
83.62
96.90
108.50
26.06
13.60%
10.00%
—
7.72
Div yield (avg)%
18.83
16.46
16.90
18.02
17.66
19.51
18.32
15.83
13.72
12.72
4.06
15.83
17.28
78
12.45
Payout ratio%
16.38
13.92
11.55
14.48
16.49
14.99
14.13
11.51
12.39
14.67
13.98
14.13
14.31
20
0.492
Shares (diluted)B
0.721
0.773
0.870
0.782
0.812
0.856
0.966
1.041
1.097
1.207
0.488
8.24%
6.45%
58
12.04
Buyback yield%
12.86
14.13
12.08
11.32
12.26
13.17
15.04
12.70
13.68
13.99
5.89
13.68
13.02
44
0.108
D/E ratiox
0.211
0.200
0.202
0.189
0.172
0.162
0.172
0.188
0.184
0.171
1.603
0.172
0.186
33
13.43
Enterprise value¥B
2.638
2.665
2.928
2.923
3.204
2.949
3.017
3.385
3.460
3.809
1.897
3.52%
3.68%
31
31.00
LT debt¥B
45.54
41.87
41.87
40.80
45.51
45.48
48.50
54.69
62.16
60.69
14.41
5.93%
2.31%
56
Revenue
¥54.85B
0.90%
1.00×
Cost of revenue
¥34.16B
0.84%
0.99×
Operating expenses
¥9.907B
1.00%
1.01×