13.60
Revenue¥B
16.23
16.58
17.15
17.74
18.21
18.83
19.13
19.40
19.58
20.07
13.96
1.97%
2.31%
65
25.19
Revenue growth%
20.66
22.29
22.15
21.74
19.31
18.58
15.91
13.88
12.15
9.83
25.41
13.88
18.94
38
22.31
Gross margin%
19.47
22.22
19.71
18.08
20.84
19.84
18.86
17.25
18.15
17.97
19.92
18.15
19.17
71
26.59
Operating margin%
1.84
0.44
0.40
0.40
0.89
0.58
0.40
0.40
0.40
3.24
27.32
0.40
0.42
44
18.57
Net margin%
23.69
25.56
24.32
25.36
27.73
28.10
29.46
26.81
26.84
28.81
10.07
28.10
26.83
73
19.71
P/E ratio (avg)x
24.20
23.31
24.17
22.05
23.02
21.49
23.41
21.82
19.50
18.26
35.16
21.49
22.54
76
22.70
EV/EBITx
8.138
8.299
8.547
8.426
8.059
8.444
8.763
8.711
7.616
6.805
9.090
8.444
8.362
51
23.65
FCF yield (avg)%
23.41
25.21
23.34
24.28
25.40
26.05
25.59
28.32
26.29
26.11
15.78
26.11
25.49
26
26.87
FCF margin%
14.87
14.12
16.37
17.19
17.09
16.28
14.15
15.38
14.65
14.78
24.90
14.78
15.13
59
0.765
FCF / Net incomex
1.153
1.319
1.227
1.169
1.260
1.223
1.410
1.322
1.522
1.507
0.460
1.410
1.289
31
2.89
ROIC%
17.59
17.80
20.11
18.79
16.91
14.52
12.61
10.86
9.73
12.64
19.23
12.61
15.71
19
18.94
Return on equity%
19.63
19.32
16.73
14.52
11.82
13.13
12.62
11.38
9.70
11.28
16.93
11.38
12.88
6
7.48
Return on assets%
9.41
8.17
7.52
7.10
4.25
2.91
0.40
0.40
0.40
3.08
9.39
0.40
3.66
59
158.99
EPS¥
106.07
90.46
96.87
91.88
89.48
79.33
68.68
59.52
60.25
54.20
173.67
(9.54%)
(7.33%)
—
20.44
EPS growth%
12.87
12.81
12.28
10.23
10.86
12.86
10.54
10.26
12.68
15.07
10.15
12.68
12.48
47
48.53
Bookvalue per sh¥
90.02
84.81
89.90
84.75
93.14
83.11
91.77
94.73
86.80
77.03
65.57
(3.73%)
(1.86%)
—
46.15
FCF per share¥
122.48
123.88
110.11
118.66
124.78
135.29
118.83
127.70
138.47
142.50
139.67
2.69%
2.30%
—
98.71
Dividend per sh¥
232.38
257.06
263.77
289.31
309.87
346.69
353.90
397.19
378.76
374.59
34.69
3.87%
6.64%
—
15.18
Div yield (avg)%
30.58
29.12
27.06
25.72
24.44
25.48
28.18
27.96
26.08
27.04
7.86
27.04
27.05
90
8.53
Payout ratio%
16.93
14.91
15.90
16.08
18.78
18.33
17.73
15.37
13.96
12.12
9.38
15.37
15.99
94
79.20
Shares (diluted)M
111.7
111.1
107.3
125.0
132.6
147.5
149.2
148.8
171.2
193.4
78.35
7.83%
6.31%
83
20.13
Buyback yield%
26.29
28.33
28.57
30.51
31.16
29.25
31.48
28.90
29.25
26.28
16.47
29.25
29.07
41
0.833
D/E ratiox
1.706
1.916
1.785
1.752
1.999
2.014
2.017
2.288
2.429
2.440
0.497
2.288
2.006
15
2.136
Enterprise value¥B
13.01
13.75
13.11
12.10
12.90
12.72
13.80
12.32
13.15
14.35
2.824
2.16%
0.02%
51
20.17
LT debt¥B
2.648
2.853
3.049
3.403
3.115
3.060
2.859
3.156
3.230
2.878
6.534
(1.57%)
0.40%
13
Revenue
¥20.07B
2.31%
1.00×
Cost of revenue
¥12.98B
2.32%
1.00×
Operating expenses
¥3.310B
2.64%
1.03×
Goodwill & intangibles
15.90%
Spread over hurdle
89.66%