5.485
Revenue¥B
3.765
4.095
4.454
4.830
5.055
5.358
5.846
6.159
6.725
7.347
5.721
7.77%
7.80%
68
3.62
Revenue growth%
11.30
10.10
9.85
12.68
10.23
8.16
6.14
8.62
9.20
8.62
6.41
8.62
9.52
54
4.70
Gross margin%
16.10
18.97
18.94
21.61
22.74
23.89
26.76
24.53
22.59
21.10
4.26
23.89
22.10
23
15.33
Operating margin%
22.91
25.48
26.76
24.97
26.90
27.85
26.73
24.63
25.08
23.40
17.20
25.08
25.28
25
9.84
Net margin%
3.14
2.86
4.43
2.79
2.25
3.81
2.59
4.00
5.91
5.49
10.44
4.00
3.48
8
30.99
P/E ratio (avg)x
19.93
18.78
19.80
21.72
21.72
23.41
21.98
22.47
20.04
19.90
27.68
21.98
20.88
14
17.25
EV/EBITx
26.64
27.94
29.00
33.66
39.93
39.02
42.71
42.44
42.82
49.79
21.23
42.71
39.48
29
4.56
FCF yield (avg)%
33.36
34.58
33.59
30.83
30.06
30.51
31.27
28.83
31.67
31.19
22.80
31.19
31.23
9
7.09
FCF margin%
22.77
22.48
24.71
23.66
23.77
21.00
21.65
22.12
22.90
24.47
22.66
22.12
22.83
70
0.493
FCF / Net incomex
0.502
0.498
0.544
0.568
0.519
0.458
0.488
0.449
0.391
0.338
1.542
0.449
0.493
15
8.80
ROIC%
15.72
13.82
11.75
13.17
14.60
13.45
13.31
12.11
14.61
13.39
5.43
13.39
13.42
72
8.71
Return on equity%
26.56
26.59
28.92
31.30
33.26
31.99
30.21
31.68
29.48
30.26
20.31
30.26
30.24
36
20.61
Return on assets%
34.90
32.99
30.92
28.42
26.69
25.65
27.45
25.91
26.72
28.84
24.92
26.72
27.93
90
25.13
EPS¥
38.74
38.99
37.62
35.01
37.40
33.94
35.07
32.64
36.48
39.31
27.77
1.00%
1.13%
—
13.45
EPS growth%
0.61
0.40
2.73
1.48
0.40
2.87
1.19
3.92
3.44
5.73
20.38
3.44
2.10
23
12.57
Bookvalue per sh¥
29.67
28.36
29.91
30.98
31.70
27.58
23.86
20.99
20.26
20.20
16.14
(8.62%)
(4.45%)
—
39.84
FCF per share¥
23.04
21.01
19.52
20.62
22.97
22.78
22.84
20.84
20.29
21.39
25.28
(1.42%)
(0.41%)
—
71.40
Dividend per sh¥
84.69
84.35
90.88
86.91
98.63
96.98
100.96
94.99
91.60
100.67
69.46
0.41%
1.98%
—
10.05
Div yield (avg)%
28.73
25.77
23.96
22.43
23.57
21.84
24.26
26.34
28.36
29.55
4.40
26.34
25.01
10
3.76
Payout ratio%
24.17
21.41
20.56
20.83
23.24
25.92
23.08
22.85
25.79
24.52
2.35
24.52
23.16
18
15.10
Shares (diluted)M
18.10
19.98
19.40
19.56
21.34
20.65
22.92
22.89
21.80
21.24
15.24
(0.10%)
2.74%
90
10.39
Buyback yield%
7.77
5.24
7.04
9.15
10.06
12.85
14.13
15.34
14.92
15.53
22.60
14.92
11.45
66
1.378
D/E ratiox
0.641
0.659
0.643
0.573
0.556
0.568
0.531
0.549
0.502
0.537
0.501
0.537
0.562
95
1.217
Enterprise value¥B
0.675
0.717
0.782
0.764
0.726
0.700
0.651
0.631
0.581
0.527
5.089
(6.19%)
(2.36%)
48
5.484
LT debt¥B
6.885
6.613
7.224
6.627
7.039
7.078
8.170
9.075
10.15
10.27
5.181
7.85%
4.89%
80
Revenue
¥7.347B
7.80%
1.00×
Cost of revenue
¥4.330B
7.84%
1.00×
Operating expenses
¥820.0M
7.00%
0.93×
Goodwill & intangibles
16.47%