35.16
Revenue¥B
40.51
42.12
43.51
45.09
45.92
46.62
49.27
50.30
52.50
54.39
38.13
3.45%
3.42%
16
7.60
Revenue growth%
6.96
7.60
5.96
4.41
2.58
2.27
2.68
5.32
4.87
7.04
24.89
4.87
5.10
32
10.79
Gross margin%
25.40
25.30
27.01
29.99
31.73
32.22
34.57
33.75
36.56
39.22
3.33
34.57
31.98
30
11.13
Operating margin%
19.99
22.71
19.99
21.28
19.68
17.88
18.31
20.33
17.65
14.80
2.99
17.88
19.84
92
13.64
Net margin%
19.64
17.75
17.48
16.03
17.72
18.06
18.47
19.18
20.46
19.90
10.27
19.18
18.26
40
36.33
P/E ratio (avg)x
36.48
42.94
45.16
49.03
52.94
58.57
59.38
63.50
64.07
63.02
26.78
63.02
55.75
55
22.57
EV/EBITx
14.73
14.78
16.93
19.29
20.44
23.65
25.26
25.68
27.89
30.54
37.61
25.68
22.05
14
2.39
FCF yield (avg)%
31.15
34.00
33.68
34.06
33.05
33.51
31.60
34.48
36.98
38.89
19.78
34.48
33.84
51
18.82
FCF margin%
16.40
13.51
15.91
18.53
16.08
13.46
13.14
13.56
12.47
9.99
16.64
13.14
13.54
90
0.344
FCF / Net incomex
2.025
2.286
2.709
2.619
2.884
2.815
3.294
3.812
3.625
4.146
0.854
3.625
2.849
62
15.52
ROIC%
28.77
29.97
29.67
28.43
29.97
27.08
27.61
28.00
27.44
28.50
3.28
27.61
28.47
48
3.42
Return on equity%
3.97
5.15
3.69
3.05
0.40
2.82
1.78
3.63
5.44
3.50
9.39
3.50
3.56
67
14.63
Return on assets%
13.37
14.30
15.75
16.37
15.88
13.86
11.43
8.85
10.25
7.97
10.42
10.25
13.61
31
99.24
EPS¥
232.39
231.02
212.91
186.13
168.97
176.13
176.79
191.62
195.75
176.76
110.33
0.91%
(1.93%)
—
5.84
EPS growth%
19.29
17.89
18.23
20.65
18.30
15.50
14.92
15.56
17.59
19.97
19.20
15.56
18.06
21
305.07
Bookvalue per sh¥
265.14
280.17
302.91
304.00
310.54
369.89
396.49
424.37
482.70
464.27
245.64
8.38%
7.49%
—
67.55
FCF per share¥
199.66
201.66
195.68
174.45
151.79
157.69
136.67
129.30
119.85
104.23
288.38
(7.24%)
(6.70%)
—
286.89
Dividend per sh¥
85.01
80.12
82.51
80.47
78.15
80.55
84.10
72.44
72.28
75.25
359.08
(0.75%)
(1.35%)
—
22.55
Div yield (avg)%
23.74
21.68
22.90
24.68
25.06
27.28
27.97
25.63
27.94
30.75
6.99
27.94
25.34
57
7.24
Payout ratio%
25.93
27.16
27.26
24.75
27.19
25.84
24.24
26.46
28.62
31.47
6.19
26.46
26.81
36
83.45
Shares (diluted)M
80.98
75.29
74.58
76.81
83.87
79.28
77.40
70.36
72.27
67.08
85.52
(4.37%)
(1.12%)
8
5.20
Buyback yield%
5.06
6.46
4.57
3.56
3.19
3.20
4.11
6.81
6.55
9.45
14.25
6.55
4.82
26
0.341
D/E ratiox
0.558
0.505
0.473
0.520
0.507
0.513
0.533
0.508
0.556
0.487
0.830
0.513
0.511
22
18.38
Enterprise value¥B
38.05
40.75
40.99
41.00
42.28
44.65
50.70
52.25
47.60
42.99
33.08
0.34%
1.86%
46
21.12
LT debt¥B
28.71
32.94
37.26
43.17
43.89
49.93
58.83
67.52
81.04
81.88
6.470
13.28%
12.91%
91
Revenue
¥54.39B
3.42%
1.00×
Cost of revenue
¥29.75B
3.32%
0.99×
Operating expenses
¥8.161B
3.07%
0.97×
Goodwill & intangibles
14.84%