10.76
Revenue¥B
33.32
34.93
37.00
38.87
41.89
43.48
46.34
47.97
50.62
52.85
11.42
4.75%
5.29%
17
10.64
Revenue growth%
12.41
11.69
11.64
11.71
14.12
11.58
12.74
12.30
10.34
12.15
6.58
12.15
11.93
82
26.31
Gross margin%
27.93
28.59
28.07
28.58
30.48
28.88
31.64
33.19
35.06
37.46
23.01
33.19
29.68
6
28.31
Operating margin%
2.15
1.42
4.32
2.19
1.46
3.03
5.72
6.97
6.87
4.17
26.17
5.72
3.60
18
17.47
Net margin%
8.22
9.01
10.70
12.64
13.90
16.49
18.22
16.55
19.03
19.22
24.06
18.22
15.20
13
6.696
P/E ratio (avg)x
23.70
23.72
24.45
25.44
24.05
24.63
24.66
25.10
24.35
27.76
34.05
24.66
24.54
42
10.46
EV/EBITx
13.10
13.74
14.81
13.52
12.19
12.11
10.93
11.51
13.00
13.74
19.46
12.11
13.05
7
28.57
FCF yield (avg)%
28.65
26.84
29.64
29.10
31.54
31.06
29.72
30.16
28.84
27.25
27.64
29.72
29.37
73
8.76
FCF margin%
17.17
18.02
18.27
15.92
17.82
16.05
16.43
14.52
17.47
16.96
29.11
16.43
17.07
31
0.820
FCF / Net incomex
2.057
1.884
1.718
1.861
1.819
2.006
2.272
2.371
2.628
2.602
0.917
2.371
2.032
86
20.05
ROIC%
7.32
7.44
5.73
6.52
9.49
8.83
11.73
10.08
8.09
8.22
2.26
8.83
8.15
84
25.80
Return on equity%
4.17
3.65
0.97
3.95
4.05
4.60
4.31
1.77
2.26
2.67
14.30
2.67
3.80
39
19.45
Return on assets%
20.98
23.92
21.44
23.20
21.28
20.48
19.02
16.60
15.15
17.84
11.34
17.84
20.73
86
51.90
EPS¥
68.97
72.64
75.71
76.13
77.42
87.31
83.68
94.28
98.43
99.46
56.61
5.14%
4.52%
—
12.99
EPS growth%
30.46
29.08
26.89
26.78
28.72
30.51
28.53
28.39
28.64
26.50
10.06
28.53
28.59
8
54.92
Bookvalue per sh¥
44.81
48.57
52.71
59.89
61.44
65.76
77.84
88.11
104.14
118.31
11.98
14.00%
10.50%
—
26.65
FCF per share¥
77.48
81.54
97.31
105.03
126.70
142.51
154.22
170.74
167.86
174.92
23.66
6.66%
8.93%
—
12.82
Dividend per sh¥
50.06
49.54
57.64
63.81
74.77
84.13
92.32
97.44
94.16
108.63
56.24
7.76%
7.94%
—
10.55
Div yield (avg)%
4.10
3.08
5.44
3.44
4.64
3.46
5.75
8.21
6.72
8.06
5.19
6.72
5.04
70
25.24
Payout ratio%
7.29
10.09
8.47
7.43
5.11
6.40
5.81
7.49
6.61
5.09
14.64
6.40
6.95
30
642.5
Shares (diluted)M
594.9
635.7
641.0
660.5
654.2
712.0
736.4
803.4
768.7
762.6
662.3
3.11%
1.46%
57
27.57
Buyback yield%
10.94
10.24
9.94
12.44
13.57
13.95
14.36
13.67
10.83
12.14
16.31
13.67
12.29
55
1.008
D/E ratiox
0.967
0.898
0.793
0.785
0.774
0.707
0.710
0.661
0.647
0.588
0.864
0.661
0.742
5
53.07
Enterprise value¥B
35.49
30.56
31.36
29.08
25.29
27.28
29.49
27.09
24.94
25.03
54.01
(0.20%)
(3.04%)
89
26.10
LT debt¥B
2.964
2.551
2.403
2.146
2.250
2.380
2.289
1.986
1.988
1.781
17.43
(4.57%)
(4.92%)
75
Revenue
¥52.85B
5.29%
1.00×
Cost of revenue
¥25.40B
4.95%
0.97×
Operating expenses
¥11.34B
5.28%
1.00×