12.16
Revenue¥B
10.89
11.32
11.88
12.27
13.05
13.96
14.43
15.37
16.39
17.40
13.02
5.92%
5.45%
64
8.93
Revenue growth%
0.87
3.13
0.40
1.38
0.40
0.40
0.40
0.40
0.40
0.40
3.67
0.40
0.40
37
5.64
Gross margin%
32.90
34.07
33.48
30.78
29.61
28.71
29.68
26.81
26.15
23.17
7.21
26.81
29.65
75
9.98
Operating margin%
24.90
22.71
20.98
19.50
18.58
18.21
16.95
17.51
18.60
20.18
8.09
18.21
19.05
60
21.24
Net margin%
33.27
35.31
37.17
38.22
36.06
38.39
36.37
34.77
34.22
32.17
3.29
34.77
35.68
36
11.61
P/E ratio (avg)x
31.79
33.67
37.88
44.23
47.34
49.44
48.03
45.25
52.17
58.98
32.76
49.44
46.29
12
20.29
EV/EBITx
46.74
50.19
54.07
55.40
54.89
51.11
53.25
54.73
59.30
58.76
25.70
54.73
54.40
13
7.38
FCF yield (avg)%
0.40
1.43
0.40
2.87
3.11
2.24
0.40
1.39
3.81
1.85
24.76
1.85
1.64
77
27.57
FCF margin%
18.23
17.00
15.77
18.75
15.77
14.57
16.05
18.96
17.06
15.77
20.85
16.05
16.52
31
1.276
FCF / Net incomex
1.133
1.024
1.081
1.080
0.926
0.993
0.859
0.916
0.957
0.880
1.237
0.916
0.975
31
25.03
ROIC%
34.15
34.20
31.34
29.31
29.75
27.07
24.99
25.74
27.32
26.44
20.02
26.44
28.31
77
24.01
Return on equity%
9.69
10.01
8.45
7.05
8.96
8.35
7.44
7.33
5.73
7.84
7.51
7.44
8.10
8
27.24
Return on assets%
9.84
12.04
13.48
14.73
15.74
15.46
14.04
13.58
11.98
9.96
18.83
13.58
13.53
95
144.79
EPS¥
99.47
107.01
121.18
117.92
139.66
141.90
138.79
154.64
167.27
197.19
160.97
7.14%
6.88%
—
10.29
EPS growth%
25.87
28.14
28.68
28.13
25.29
24.53
27.44
29.22
29.94
28.65
7.06
28.65
28.13
77
141.97
Bookvalue per sh¥
150.88
158.08
159.36
157.28
184.59
219.17
236.20
238.96
239.23
239.64
119.88
5.36%
6.66%
—
152.57
FCF per share¥
94.66
103.26
115.84
126.62
124.79
124.80
141.54
137.90
138.19
155.53
108.97
4.50%
4.81%
—
75.94
Dividend per sh¥
53.47
52.16
49.57
43.82
41.07
42.26
38.25
41.17
38.47
38.83
84.07
(1.12%)
(3.10%)
—
20.59
Div yield (avg)%
15.29
15.41
13.99
14.57
13.43
14.79
14.20
15.77
16.42
17.93
23.89
15.77
15.04
82
17.00
Payout ratio%
1.64
4.05
4.01
5.21
4.03
6.08
5.42
4.80
3.64
5.43
8.24
5.42
4.42
59
57.37
Shares (diluted)M
55.28
52.70
56.43
55.09
48.14
49.43
43.04
45.18
40.25
38.53
55.40
(4.35%)
(3.12%)
33
14.85
Buyback yield%
24.17
21.56
20.88
20.10
19.31
22.07
23.19
23.32
26.18
28.46
20.40
23.32
22.63
74
0.143
D/E ratiox
1.666
1.568
1.716
1.776
2.030
2.277
2.237
2.306
2.195
2.336
0.923
2.277
2.112
79
13.69
Enterprise value¥B
15.98
18.28
17.38
20.00
19.80
20.83
22.46
21.29
23.83
23.59
3.312
3.56%
4.37%
76
16.94
LT debt¥B
24.86
26.37
28.87
28.96
28.23
28.35
31.54
37.12
37.83
41.55
15.58
8.04%
5.54%
56
Revenue
¥17.40B
5.45%
1.00×
Cost of revenue
¥11.69B
5.50%
1.00×
Operating expenses
¥2.967B
5.61%
1.01×
Goodwill & intangibles
18.56%
Property and equipment
16.72%