28.04
Revenue¥B
39.29
38.78
39.83
40.08
39.72
39.72
39.34
39.52
39.05
39.23
31.32
(0.25%)
0.19%
72
28.52
Revenue growth%
24.69
23.80
26.67
28.82
28.67
25.87
26.71
24.26
21.46
19.01
2.89
24.26
25.28
49
26.35
Gross margin%
10.69
8.62
7.40
8.50
9.67
12.63
10.74
13.65
11.29
11.00
17.27
11.29
10.72
69
12.27
Operating margin%
24.78
27.07
27.84
25.05
27.23
25.86
23.18
25.93
27.26
27.57
16.72
25.93
26.50
38
21.26
Net margin%
10.73
11.69
8.99
7.65
6.21
7.38
5.10
2.25
0.40
0.88
13.12
2.25
6.79
70
13.29
P/E ratio (avg)x
30.25
30.67
36.51
41.43
49.15
54.91
56.17
65.99
67.78
75.62
18.94
65.99
52.03
8
16.78
EV/EBITx
29.42
32.44
36.54
41.23
46.31
47.60
47.01
48.41
50.98
60.21
28.88
48.41
46.66
9
21.76
FCF yield (avg)%
21.37
20.62
19.31
17.86
20.19
17.65
17.41
18.58
20.17
18.99
20.60
18.58
19.15
14
25.66
FCF margin%
29.36
27.08
25.16
25.65
22.74
24.85
24.50
21.81
23.47
25.21
26.14
24.50
25.00
67
0.572
FCF / Net incomex
0.760
0.747
0.835
0.829
0.901
0.922
1.083
1.186
1.404
1.373
0.244
1.186
0.912
30
12.84
ROIC%
5.91
4.10
4.95
7.69
9.61
10.14
7.26
8.11
10.17
12.57
6.27
10.14
7.90
50
19.65
Return on equity%
9.39
11.96
11.58
8.79
11.19
8.23
6.76
4.16
2.27
4.33
5.78
4.33
8.51
65
25.42
Return on assets%
24.79
26.39
23.94
24.69
24.83
25.56
24.64
27.51
28.67
25.70
27.75
25.70
25.20
60
267.41
EPS¥
286.15
335.03
345.54
390.48
436.33
487.91
503.33
566.47
628.63
668.76
284.08
8.92%
9.60%
—
11.09
EPS growth%
5.93
3.19
4.51
4.53
3.01
0.64
0.40
2.14
4.57
5.50
2.34
2.14
3.85
73
166.93
Bookvalue per sh¥
80.42
77.10
88.42
101.02
109.27
119.04
114.08
107.39
119.67
138.57
216.79
4.87%
6.89%
—
88.09
FCF per share¥
226.52
252.33
238.22
265.64
288.05
325.18
366.78
366.21
376.52
412.48
195.94
7.44%
7.68%
—
78.65
Dividend per sh¥
119.00
121.66
131.12
148.38
154.72
175.48
167.91
159.50
178.60
171.84
128.08
2.12%
5.18%
—
14.77
Div yield (avg)%
11.01
8.64
8.88
7.94
8.69
9.61
9.72
11.63
10.45
13.16
10.08
10.45
9.66
92
4.10
Payout ratio%
28.64
31.21
31.97
30.18
31.58
29.55
31.65
33.06
35.23
34.29
16.14
33.06
31.62
45
70.57
Shares (diluted)M
93.07
105.1
101.6
110.7
109.6
103.4
95.50
107.4
119.8
109.6
72.00
—
2.36%
22
21.89
Buyback yield%
2.85
4.33
2.37
1.97
0.40
1.67
3.64
3.82
1.29
3.03
5.25
3.03
2.61
20
1.302
D/E ratiox
0.878
0.826
0.908
1.010
0.938
0.907
0.916
0.850
0.817
0.913
1.315
0.907
0.907
46
9.253
Enterprise value¥B
19.79
19.14
19.29
19.23
19.47
20.52
23.74
23.35
25.45
29.07
22.18
8.35%
4.64%
14
24.74
LT debt¥B
19.13
21.15
23.25
25.78
28.18
30.29
30.96
32.19
34.01
38.53
1.350
6.46%
7.13%
71
Revenue
¥39.23B
0.19%
1.00×
Cost of revenue
¥26.42B
0.16%
1.00×
Operating expenses
¥7.230B
(0.07%)
0.97×
Goodwill & intangibles
15.15%
Spread over hurdle
(0.30%)