5.740
Revenue¥B
8.625
8.504
8.768
8.862
8.845
8.727
8.613
8.889
8.766
9.013
6.027
0.38%
0.74%
66
25.68
Revenue growth%
14.52
13.11
10.39
10.38
10.49
11.92
14.43
15.58
13.28
10.77
25.20
13.28
12.52
87
5.74
Gross margin%
3.46
3.78
5.77
5.22
7.15
5.18
6.44
6.49
5.32
3.93
17.90
5.32
5.27
53
27.79
Operating margin%
24.05
26.82
26.22
23.41
20.50
18.40
20.57
18.57
20.58
23.34
24.90
20.57
21.96
22
28.32
Net margin%
19.56
20.42
19.53
18.79
19.84
19.68
16.82
16.59
14.29
12.21
19.06
16.59
19.16
38
31.40
P/E ratio (avg)x
44.92
50.43
54.06
54.67
61.74
72.45
85.51
102.7
102.2
106.9
34.43
102.2
67.09
81
28.57
EV/EBITx
7.749
7.327
8.214
8.297
7.903
8.435
8.560
8.760
8.798
9.375
27.90
8.760
8.366
75
10.61
FCF yield (avg)%
34.04
31.46
30.11
28.67
30.76
33.63
33.79
31.99
34.21
36.07
29.12
33.79
32.81
23
7.47
FCF margin%
23.07
21.36
18.53
17.18
15.69
13.97
11.93
12.01
10.13
10.39
8.93
11.93
14.83
13
0.413
FCF / Net incomex
1.107
0.998
0.890
0.837
0.790
0.772
0.823
0.871
0.884
0.921
1.799
0.871
0.878
87
20.88
ROIC%
27.57
26.74
23.97
26.55
25.86
27.74
30.41
29.57
30.83
31.17
24.72
30.41
27.65
24
19.94
Return on equity%
17.00
15.65
14.76
17.06
18.53
19.13
18.15
20.62
21.94
22.55
23.74
20.62
18.34
57
19.23
Return on assets%
26.58
24.80
27.29
30.08
32.94
31.50
32.19
30.56
31.22
33.52
29.46
31.50
30.89
65
48.81
EPS¥
68.25
71.73
82.30
87.74
102.14
107.06
109.52
107.54
112.12
120.19
50.24
3.31%
5.98%
—
14.07
EPS growth%
27.22
27.97
26.18
23.96
21.58
22.27
21.62
19.74
22.71
23.85
10.34
22.27
23.28
32
26.34
Bookvalue per sh¥
70.15
79.69
81.36
83.40
90.56
102.38
114.68
112.01
120.60
122.64
98.27
6.25%
5.53%
—
53.98
FCF per share¥
37.78
42.31
45.34
48.85
54.37
51.29
47.69
48.36
50.03
54.24
38.50
(0.05%)
3.59%
—
42.78
Dividend per sh¥
40.50
39.38
44.84
47.67
51.17
52.64
60.54
66.40
66.43
67.19
92.27
5.60%
6.28%
—
21.30
Div yield (avg)%
18.96
20.43
21.61
23.26
22.92
24.70
21.70
19.79
16.82
19.34
26.31
19.79
21.02
69
28.51
Payout ratio%
18.72
19.85
19.30
21.06
22.93
22.42
21.07
20.41
20.11
19.33
11.55
20.41
20.26
83
49.37
Shares (diluted)M
72.08
71.54
80.06
92.33
107.0
124.7
128.3
125.7
129.1
148.5
49.40
6.76%
8.79%
88
8.48
Buyback yield%
19.92
19.81
21.48
21.09
20.83
21.57
18.91
19.94
19.01
17.80
13.44
19.01
19.93
80
1.400
D/E ratiox
1.683
1.930
2.200
2.515
2.591
2.918
2.743
2.923
2.909
2.928
0.892
2.918
2.667
33
5.991
Enterprise value¥B
13.02
14.73
14.79
17.84
19.62
19.78
22.72
25.69
27.14
28.29
7.939
7.60%
9.19%
86
0.385
LT debt¥B
4.822
5.232
4.724
4.483
4.322
4.008
4.189
4.338
3.966
3.903
7.343
(2.02%)
(2.08%)
90
Revenue
¥9.013B
0.74%
1.00×
Cost of revenue
¥6.309B
0.74%
1.00×
Operating expenses
¥1.545B
0.70%
1.00×
Goodwill & intangibles
17.34%
Spread over hurdle
64.11%