19.07
Revenue¥B
18.27
18.98
19.94
20.75
21.84
22.87
23.74
24.82
26.04
27.35
19.59
4.60%
4.28%
6
9.46
Revenue growth%
16.97
15.70
17.03
15.65
16.87
17.80
17.50
17.50
14.98
16.33
12.98
17.50
16.92
82
11.45
Gross margin%
6.43
4.25
6.74
5.45
8.21
8.55
10.65
7.81
4.99
5.45
24.68
7.81
6.58
51
2.32
Operating margin%
7.66
10.46
12.48
13.08
11.92
13.90
11.03
11.54
14.18
11.44
16.27
11.54
11.73
53
14.13
Net margin%
13.49
12.85
13.04
13.55
10.84
7.98
6.20
7.48
8.14
6.52
24.15
7.48
9.49
18
33.97
P/E ratio (avg)x
19.00
21.34
21.18
21.84
21.79
22.88
22.07
22.36
24.25
21.47
37.19
22.36
21.82
7
32.20
EV/EBITx
34.66
36.30
38.43
37.96
35.69
36.09
32.81
33.23
30.96
29.92
21.49
32.81
35.17
7
5.50
FCF yield (avg)%
21.29
21.99
23.72
22.09
22.35
21.69
22.93
24.27
24.70
22.29
12.00
22.93
22.32
59
6.69
FCF margin%
25.73
26.36
27.23
30.02
30.74
28.96
28.50
29.54
28.39
28.16
15.58
28.50
28.45
60
0.798
FCF / Net incomex
2.421
2.711
2.913
3.301
3.415
3.311
3.503
3.999
4.579
4.991
0.886
3.999
3.363
51
23.06
ROIC%
15.42
18.06
19.83
20.71
19.11
21.47
23.96
26.38
29.19
27.50
6.63
26.38
21.09
11
8.43
Return on equity%
6.27
4.64
3.00
2.41
0.98
1.71
0.40
1.93
0.91
0.40
2.75
0.91
1.82
44
11.46
Return on assets%
11.13
13.05
14.90
12.59
10.65
11.52
12.74
9.86
11.24
12.39
5.72
11.52
11.96
60
176.55
EPS¥
211.13
234.68
269.57
262.22
278.27
304.05
330.85
353.97
380.31
450.22
191.95
10.10%
8.63%
—
16.61
EPS growth%
26.06
25.66
23.76
21.42
23.49
23.42
26.15
26.80
23.87
26.14
15.30
26.14
24.76
69
125.48
Bookvalue per sh¥
287.80
331.62
359.53
391.95
417.47
405.12
469.37
476.21
501.76
479.80
223.75
2.82%
6.83%
—
162.23
FCF per share¥
406.29
431.94
470.67
476.35
443.97
493.30
482.97
459.82
525.40
549.70
361.76
4.36%
4.53%
—
60.95
Dividend per sh¥
120.30
130.80
129.34
143.60
148.21
131.88
131.55
134.00
139.82
142.81
56.84
(0.74%)
1.73%
—
17.29
Div yield (avg)%
14.64
17.50
17.99
15.55
15.41
15.31
17.96
16.93
19.00
20.16
15.11
17.96
17.21
91
16.82
Payout ratio%
34.89
32.26
29.95
30.67
28.77
30.09
27.09
28.92
27.04
27.13
5.79
27.13
29.43
14
60.87
Shares (diluted)M
59.65
56.97
55.41
52.04
50.83
55.31
49.67
49.91
47.64
41.72
60.06
(3.87%)
(3.26%)
56
27.39
Buyback yield%
18.40
16.53
14.95
15.78
15.40
13.59
11.20
11.55
9.05
6.08
9.78
11.20
14.27
14
0.388
D/E ratiox
1.603
1.509
1.598
1.518
1.664
1.647
1.556
1.632
1.516
1.315
1.043
1.556
1.577
38
3.237
Enterprise value¥B
17.22
16.59
18.12
15.96
16.89
16.38
15.96
14.08
15.00
15.61
31.90
(1.56%)
(1.53%)
54
6.315
LT debt¥B
27.31
26.67
24.30
21.83
24.18
23.34
25.63
28.48
29.76
33.58
5.603
6.79%
2.69%
87
Revenue
¥27.35B
4.28%
1.00×
Cost of revenue
¥17.44B
4.14%
0.99×
Operating expenses
¥4.494B
4.72%
1.04×