7.548
Revenue¥B
10.87
11.48
11.98
12.77
13.52
14.30
15.28
15.67
16.51
17.23
8.201
4.98%
5.35%
36
29.99
Revenue growth%
24.62
27.43
29.39
30.29
29.74
30.74
32.76
31.11
28.62
27.68
22.80
30.74
29.56
62
24.19
Gross margin%
26.88
24.88
22.50
20.29
17.61
20.42
19.89
22.88
20.42
23.27
19.89
20.42
21.46
32
28.75
Operating margin%
3.23
6.15
7.28
9.72
11.24
13.31
15.06
16.27
17.77
20.43
9.69
16.27
12.27
40
9.48
Net margin%
16.66
15.25
14.68
13.76
15.38
15.43
17.46
19.59
20.94
20.92
23.12
19.59
16.04
42
9.595
P/E ratio (avg)x
30.23
34.88
35.58
40.23
39.58
37.73
38.97
45.15
46.68
44.93
7.725
44.93
39.28
30
20.87
EV/EBITx
17.85
18.12
18.59
16.66
14.38
12.80
12.85
13.63
11.71
11.35
31.88
12.80
14.00
78
5.49
FCF yield (avg)%
12.75
13.09
13.80
13.64
11.62
14.17
12.73
12.29
13.42
14.33
13.12
13.42
13.26
65
27.08
FCF margin%
25.49
27.71
30.45
29.87
31.32
34.16
33.80
35.70
36.09
39.03
29.42
35.70
32.56
68
1.313
FCF / Net incomex
0.197
0.202
0.215
0.225
0.211
0.188
0.192
0.196
0.205
0.225
1.672
0.196
0.204
22
16.94
ROIC%
12.66
14.99
13.10
15.75
16.01
14.14
11.37
13.79
12.24
11.20
14.00
12.24
13.45
56
29.17
Return on equity%
7.98
10.72
7.93
10.33
8.34
5.40
5.61
6.87
5.60
4.55
20.47
5.60
7.40
51
12.30
Return on assets%
4.53
5.70
2.95
1.27
3.41
1.89
0.40
0.40
1.16
0.70
27.68
0.70
1.58
49
218.84
EPS¥
149.14
169.37
182.94
177.69
198.12
188.75
207.54
202.67
224.09
229.06
237.28
2.94%
3.74%
—
20.12
EPS growth%
27.70
26.73
26.24
26.60
25.80
23.76
23.64
21.53
23.50
22.28
6.35
23.50
24.78
32
150.06
Bookvalue per sh¥
265.81
270.96
307.16
335.16
375.55
427.22
464.86
528.43
514.27
495.27
278.26
5.69%
7.46%
—
45.57
FCF per share¥
329.74
342.31
351.34
419.51
417.24
482.80
475.78
482.51
555.19
609.06
281.03
7.86%
6.90%
—
39.68
Dividend per sh¥
357.26
388.84
401.89
409.52
412.03
490.56
538.06
522.69
524.01
516.34
173.41
4.62%
4.69%
—
27.21
Div yield (avg)%
16.89
17.46
17.56
14.68
12.59
13.27
11.30
11.53
9.64
10.96
24.94
11.30
12.93
22
11.39
Payout ratio%
9.42
10.92
12.95
13.87
11.29
9.23
11.78
11.92
12.43
10.78
7.21
11.78
11.53
9
48.09
Shares (diluted)M
99.59
111.7
131.3
148.1
144.8
174.6
201.5
241.4
255.5
273.4
50.75
13.55%
12.33%
49
8.03
Buyback yield%
14.30
11.32
13.34
15.67
17.41
18.71
17.46
15.39
16.30
17.55
11.10
17.46
15.99
48
0.277
D/E ratiox
1.135
1.109
1.202
1.212
1.120
1.150
1.064
1.012
0.929
0.840
1.308
1.012
1.115
7
2.053
Enterprise value¥B
5.048
4.625
4.251
4.516
4.351
4.041
3.540
3.741
3.681
3.314
19.01
(5.30%)
(3.96%)
75
14.93
LT debt¥B
2.203
2.212
2.534
2.743
2.746
3.063
3.266
3.284
3.618
4.013
6.764
7.88%
5.91%
47
Revenue
¥17.23B
5.35%
1.00×
Cost of revenue
¥12.06B
5.35%
1.00×
Operating expenses
¥3.627B
5.35%
1.00×
Cash and investments
16.33%
Spread over hurdle
12.51%