8.848
Revenue¥B
42.27
43.44
44.85
45.61
47.92
50.15
51.23
53.21
56.34
57.63
9.263
3.76%
3.48%
84
14.60
Revenue growth%
8.27
8.44
8.55
6.96
8.47
8.41
7.58
9.95
8.37
10.18
12.67
8.41
8.42
40
11.65
Gross margin%
3.12
0.54
0.40
0.40
0.40
0.40
0.40
0.40
2.41
2.68
3.64
0.40
0.40
88
2.05
Operating margin%
17.22
15.98
18.81
16.14
14.62
15.20
15.60
12.75
13.78
13.67
20.06
13.78
15.40
8
23.77
Net margin%
15.89
13.40
10.88
11.74
13.65
11.80
13.44
12.76
15.25
13.91
26.02
13.44
13.42
44
23.47
P/E ratio (avg)x
6.775
5.804
5.023
4.952
4.399
4.076
3.604
3.257
2.845
2.805
37.07
3.257
4.237
16
7.700
EV/EBITx
9.895
10.31
10.40
11.30
10.82
11.26
10.46
10.24
8.893
8.632
21.47
10.24
10.36
70
28.68
FCF yield (avg)%
31.34
32.85
30.93
29.58
31.01
28.02
27.15
25.02
23.48
26.47
3.38
26.47
28.80
18
5.58
FCF margin%
13.91
12.52
9.53
8.18
5.56
4.75
3.13
4.70
5.68
6.07
16.01
4.75
5.87
26
1.493
FCF / Net incomex
0.665
0.715
0.746
0.683
0.625
0.628
0.584
0.605
0.580
0.561
0.369
0.584
0.626
47
15.00
ROIC%
17.55
18.76
20.37
18.36
18.39
16.74
19.51
18.07
17.15
14.78
11.01
17.15
18.21
30
10.97
Return on equity%
5.18
6.14
3.75
6.34
6.84
3.90
1.96
3.86
6.01
4.41
18.94
3.90
4.80
73
5.68
Return on assets%
19.71
17.46
17.06
18.06
18.78
17.14
17.51
18.92
17.79
19.26
11.91
17.79
17.93
9
150.81
EPS¥
316.81
299.18
286.37
261.81
240.81
264.11
261.60
255.77
274.11
287.31
157.12
3.59%
(1.89%)
—
26.00
EPS growth%
13.91
15.76
16.15
16.32
18.19
15.47
17.71
17.81
19.98
20.16
9.84
17.81
17.02
41
162.05
Bookvalue per sh¥
346.47
311.78
345.90
333.37
356.69
349.99
372.31
387.06
353.47
365.99
104.62
0.52%
0.33%
—
415.45
FCF per share¥
242.65
239.45
239.15
218.43
190.34
171.45
163.21
142.81
144.89
147.20
420.30
(5.01%)
(5.80%)
—
497.08
Dividend per sh¥
116.05
132.34
143.64
164.67
185.78
176.17
159.89
172.98
174.57
192.45
218.01
0.71%
5.27%
—
29.90
Div yield (avg)%
10.95
12.66
13.43
11.49
13.55
12.02
13.39
11.85
12.04
14.44
4.11
12.04
12.35
93
21.24
Payout ratio%
24.62
27.37
25.09
22.89
24.92
23.45
23.35
20.89
18.18
20.19
2.07
20.89
23.40
86
80.02
Shares (diluted)M
80.31
75.23
72.33
72.03
78.79
71.64
72.94
73.53
78.82
84.33
84.04
1.37%
1.49%
40
29.97
Buyback yield%
25.14
27.65
27.14
28.91
30.09
29.56
32.43
35.16
35.58
32.79
17.21
32.79
29.82
39
0.921
D/E ratiox
1.856
1.858
1.743
2.010
2.319
2.315
2.560
2.503
2.698
2.760
1.699
2.560
2.317
7
30.18
Enterprise value¥B
58.60
59.41
68.73
75.32
79.61
91.18
104.2
110.7
103.5
103.3
43.26
5.35%
5.94%
66
22.23
LT debt¥B
24.36
26.20
24.17
21.67
23.21
23.31
21.91
20.85
23.60
24.49
35.36
1.08%
(0.77%)
88
Revenue
¥57.63B
3.48%
1.00×
Cost of revenue
¥38.30B
3.52%
1.00×
Operating expenses
¥9.301B
2.93%
0.95×
Goodwill & intangibles
17.66%