32.72
Revenue¥B
60.46
62.64
63.93
67.30
69.35
73.02
77.13
79.75
83.62
87.32
33.71
4.71%
4.29%
64
25.52
Revenue growth%
10.43
8.69
7.77
7.60
9.62
10.01
8.23
9.35
8.04
9.04
24.93
9.04
8.87
53
13.01
Gross margin%
6.46
8.26
6.15
6.79
6.07
6.87
3.88
2.59
2.31
3.81
3.03
3.81
6.11
19
14.36
Operating margin%
19.23
18.87
19.09
16.31
18.38
19.84
19.65
21.59
20.73
21.85
26.67
20.73
19.44
21
27.29
Net margin%
19.91
21.10
20.92
22.33
22.87
24.42
22.08
21.85
20.09
17.34
15.56
21.85
21.47
47
14.35
P/E ratio (avg)x
31.27
35.11
34.15
32.61
37.37
38.19
42.86
42.56
45.72
45.13
35.74
42.86
37.78
47
24.61
EV/EBITx
53.19
59.69
68.30
78.00
92.88
109.1
127.9
131.3
142.2
160.5
31.93
131.3
101.0
27
17.96
FCF yield (avg)%
20.43
20.48
20.70
21.91
22.70
20.30
18.04
16.10
15.88
14.72
23.09
16.10
20.37
73
22.70
FCF margin%
29.88
31.48
30.07
31.78
32.07
29.90
28.72
29.73
30.08
30.42
15.09
29.90
30.08
45
1.786
FCF / Net incomex
1.506
1.540
1.681
1.947
1.936
2.082
2.380
2.705
2.974
2.824
0.616
2.705
2.014
88
17.05
ROIC%
22.14
22.01
21.62
24.43
22.39
25.32
26.79
25.70
26.53
29.29
8.41
26.53
24.87
67
2.49
Return on equity%
20.05
19.83
17.75
16.88
14.19
16.32
15.10
14.47
14.39
11.87
24.99
14.47
15.71
72
15.80
Return on assets%
22.12
19.66
21.79
22.76
22.72
20.06
21.05
22.09
22.44
24.00
26.71
22.09
22.11
9
190.48
EPS¥
165.10
167.25
201.80
196.55
219.79
265.45
282.49
324.53
364.15
389.40
202.88
12.12%
9.23%
—
10.26
EPS growth%
15.20
17.75
19.94
20.60
21.53
19.02
18.63
19.30
21.36
22.70
26.25
19.30
19.62
85
127.25
Bookvalue per sh¥
161.07
177.79
179.13
159.83
178.90
172.79
163.23
179.01
175.82
174.38
108.50
(0.51%)
(0.41%)
—
216.17
FCF per share¥
57.58
58.88
53.27
51.48
48.34
43.03
44.37
39.26
34.96
34.55
107.75
(6.50%)
(5.14%)
—
122.97
Dividend per sh¥
183.93
190.53
192.20
212.43
249.56
284.19
280.06
306.52
362.34
390.88
185.69
9.39%
7.80%
—
27.91
Div yield (avg)%
24.87
25.63
24.59
23.62
20.99
22.58
23.45
24.26
23.21
23.77
19.32
23.45
23.70
61
12.79
Payout ratio%
18.14
19.05
21.96
22.52
22.16
24.97
24.13
22.23
22.76
23.00
20.88
23.00
22.37
84
230.1
Shares (diluted)M
234.7
222.9
215.9
230.1
214.8
199.3
213.5
203.0
179.7
165.2
234.2
(5.12%)
(4.27%)
77
6.34
Buyback yield%
8.20
8.05
5.68
5.14
8.07
8.90
8.22
10.17
12.24
10.44
24.18
10.17
8.21
8
1.305
D/E ratiox
1.206
1.396
1.595
1.520
1.648
1.667
1.869
2.185
2.138
2.333
0.114
2.138
1.658
81
6.835
Enterprise value¥B
13.93
15.15
17.60
16.73
19.13
19.48
21.03
22.69
23.74
28.09
35.16
7.98%
7.24%
10
29.45
LT debt¥B
77.94
84.08
76.88
82.36
84.28
88.11
88.03
78.30
73.64
75.51
15.64
(2.18%)
(0.72%)
61
Revenue
¥87.32B
4.29%
1.00×
Cost of revenue
¥55.18B
4.21%
0.99×
Operating expenses
¥10.65B
4.41%
1.01×