38.41
Revenue¥B
45.69
48.35
52.74
56.92
60.39
64.56
67.50
71.12
74.64
78.03
40.14
5.26%
6.29%
23
17.85
Revenue growth%
16.78
19.18
17.96
16.60
15.73
15.85
15.37
16.77
18.67
18.06
28.36
16.77
16.77
92
12.85
Gross margin%
32.71
34.55
34.82
34.54
32.45
30.28
29.87
26.93
28.61
25.96
16.10
28.61
31.37
29
20.81
Operating margin%
32.69
31.21
28.80
25.82
23.10
22.70
21.63
23.59
23.51
23.93
11.29
23.51
23.76
23
24.36
Net margin%
22.58
21.96
21.44
23.96
26.11
24.56
24.36
21.61
23.60
22.40
14.99
23.60
23.09
37
32.29
P/E ratio (avg)x
12.78
12.96
12.74
13.05
12.20
12.80
13.29
13.60
13.79
14.98
19.84
13.60
13.00
59
7.015
EV/EBITx
9.920
11.26
11.87
11.29
10.87
12.21
12.46
11.54
12.20
12.61
36.73
12.21
11.71
64
16.55
FCF yield (avg)%
34.47
37.37
35.97
36.56
34.52
32.20
30.93
30.95
32.02
32.66
28.58
32.02
33.57
25
27.43
FCF margin%
13.98
16.22
16.34
17.44
18.14
20.56
19.66
18.79
18.67
19.40
4.90
19.40
18.41
47
0.317
FCF / Net incomex
0.206
0.198
0.224
0.227
0.223
0.248
0.276
0.299
0.299
0.345
0.981
0.299
0.237
24
10.43
ROIC%
20.79
20.78
21.48
19.43
20.27
18.19
20.88
22.80
21.01
20.28
5.87
20.88
20.79
30
22.33
Return on equity%
6.78
6.52
7.38
5.10
6.55
9.12
11.54
10.77
8.02
5.52
26.04
9.12
7.08
45
9.59
Return on assets%
10.29
9.00
10.91
8.60
8.17
5.64
4.32
2.30
3.24
5.12
22.12
4.32
6.91
43
110.94
EPS¥
346.10
354.13
331.28
346.74
333.15
341.84
367.85
346.96
345.16
359.08
116.67
1.51%
1.25%
—
25.15
EPS growth%
23.84
25.65
26.36
25.79
24.68
25.48
28.18
29.45
30.12
29.81
8.76
29.45
26.07
95
194.46
Bookvalue per sh¥
383.06
354.61
321.94
297.91
328.73
351.93
322.73
302.75
295.24
283.29
408.44
(2.93%)
(2.79%)
—
407.79
FCF per share¥
263.46
297.00
319.13
336.88
376.66
394.73
428.27
507.14
522.85
532.24
211.13
7.16%
8.28%
—
205.85
Dividend per sh¥
163.46
157.59
184.53
216.04
224.29
260.78
276.64
298.87
296.21
279.59
116.68
4.51%
6.33%
—
3.94
Div yield (avg)%
0.90
0.40
2.57
0.90
0.89
1.98
1.10
0.40
0.40
2.39
11.37
1.10
0.90
74
17.97
Payout ratio%
23.22
21.70
19.57
21.05
20.51
18.53
18.03
16.31
17.53
15.76
19.97
17.53
19.05
38
62.06
Shares (diluted)M
85.29
86.70
92.51
94.29
103.0
90.71
94.23
103.6
98.00
97.39
64.66
(1.12%)
1.70%
85
13.79
Buyback yield%
7.36
5.02
4.17
4.62
7.62
8.20
6.86
6.63
6.76
6.88
20.78
6.86
6.81
32
0.759
D/E ratiox
2.183
2.494
2.658
3.055
3.657
3.837
3.701
4.236
4.970
5.732
1.453
4.236
3.679
30
40.86
Enterprise value¥B
10.14
8.828
9.343
9.372
10.36
11.44
10.86
9.924
10.01
10.75
41.46
0.75%
(0.77%)
87
23.10
LT debt¥B
21.57
20.39
18.30
17.66
18.21
19.15
17.95
16.39
14.67
15.31
59.29
(3.40%)
(2.33%)
80
Revenue
¥78.03B
6.29%
1.00×
Cost of revenue
¥38.96B
6.21%
0.99×
Operating expenses
¥16.72B
6.16%
0.99×
Goodwill & intangibles
16.70%
Spread over hurdle
58.52%