12.39
Revenue¥B
11.49
12.12
12.73
13.63
14.61
15.94
17.00
18.25
19.98
21.45
13.08
7.98%
7.06%
23
14.53
Revenue growth%
28.28
26.89
29.67
27.39
28.27
30.90
31.15
33.38
36.35
35.14
10.95
33.38
30.28
63
16.80
Gross margin%
16.68
17.27
16.54
14.90
14.55
17.48
19.35
21.59
23.60
24.36
26.58
21.59
17.37
13
14.05
Operating margin%
4.35
7.10
6.40
8.24
11.08
11.82
11.10
10.60
12.07
9.72
5.64
11.10
10.16
83
17.20
Net margin%
12.71
14.95
12.27
11.64
10.90
10.04
11.56
11.66
14.15
16.67
14.17
11.66
11.97
60
29.44
P/E ratio (avg)x
27.97
29.50
31.62
35.88
34.31
38.96
39.37
44.14
44.36
41.90
12.82
41.90
37.42
88
23.08
EV/EBITx
15.24
14.49
14.21
15.00
16.81
16.44
16.67
17.83
18.57
19.43
6.550
17.83
16.56
14
29.44
FCF yield (avg)%
13.49
12.22
14.91
15.08
15.91
14.59
15.76
17.32
15.70
18.30
27.58
15.76
15.39
41
29.11
FCF margin%
22.58
23.91
21.54
20.84
20.47
17.80
15.09
14.45
13.91
12.48
12.97
14.45
19.13
12
1.763
FCF / Net incomex
1.101
1.074
1.068
1.024
1.102
1.094
1.055
1.221
1.323
1.370
0.329
1.221
1.098
57
17.92
ROIC%
22.53
19.74
18.33
20.67
20.77
20.89
22.20
21.31
19.18
21.99
28.08
21.31
20.83
25
7.41
Return on equity%
31.69
30.80
30.39
33.17
31.21
33.90
35.34
33.96
32.63
34.55
18.07
33.96
32.90
64
14.77
Return on assets%
25.41
24.13
24.10
23.75
26.60
28.06
29.13
26.85
28.43
27.81
9.78
28.06
26.73
28
39.52
EPS¥
115.53
124.16
139.08
153.30
161.45
174.23
187.71
199.50
213.31
249.33
40.62
9.08%
9.26%
—
16.63
EPS growth%
2.35
0.54
2.49
4.74
2.73
0.40
0.40
2.20
4.78
3.99
11.23
2.20
2.42
62
134.10
Bookvalue per sh¥
459.50
512.38
588.00
696.25
756.34
830.40
988.09
1,121
1,270
1,537
191.44
15.24%
13.83%
—
183.96
FCF per share¥
199.32
204.02
206.82
230.60
272.49
300.65
313.00
373.48
365.89
361.99
269.17
5.84%
6.11%
—
266.77
Dividend per sh¥
55.21
48.49
46.30
43.52
40.00
40.07
38.53
36.26
38.47
34.98
116.99
(2.65%)
(4.38%)
—
5.44
Div yield (avg)%
3.15
5.00
2.37
3.20
4.43
1.87
1.40
1.49
0.40
1.82
8.78
1.49
2.12
79
12.36
Payout ratio%
27.30
25.51
28.34
28.73
31.04
31.64
33.96
31.82
30.95
31.31
29.72
31.64
30.99
26
33.57
Shares (diluted)M
29.58
31.31
32.70
33.09
35.03
32.51
27.57
28.75
30.18
30.07
33.61
(3.01%)
(0.78%)
79
18.71
Buyback yield%
33.96
34.45
34.68
33.38
35.41
38.00
40.09
37.42
38.20
40.20
17.08
38.20
36.42
35
0.831
D/E ratiox
1.842
2.035
1.920
2.012
1.907
1.782
1.938
2.044
2.332
2.236
1.728
2.044
1.975
83
22.80
Enterprise value¥B
15.57
16.23
16.68
16.87
17.06
18.17
18.04
16.85
16.98
17.50
2.045
0.52%
1.72%
13
18.52
LT debt¥B
17.80
16.77
14.99
15.42
14.56
13.68
14.96
14.82
15.56
14.48
13.33
(0.12%)
(2.36%)
47
Revenue
¥21.45B
7.06%
1.00×
Cost of revenue
¥14.73B
6.92%
0.99×
Operating expenses
¥3.945B
7.25%
1.02×
Spread over hurdle
(2.31%)