12.02
Revenue¥B
44.24
45.01
46.01
46.69
47.69
47.75
47.41
46.66
46.29
47.22
12.53
(0.20%)
0.94%
46
10.06
Revenue growth%
26.64
26.34
24.19
21.32
22.48
24.23
24.31
26.72
28.15
26.12
2.67
26.12
25.21
10
9.50
Gross margin%
22.81
21.12
23.47
24.21
27.19
28.81
26.55
26.82
25.09
22.81
3.79
26.55
24.65
79
3.48
Operating margin%
22.30
20.92
22.13
22.27
21.99
23.11
25.70
23.13
24.82
24.26
17.25
24.26
22.71
52
15.75
Net margin%
9.40
9.38
10.64
7.91
4.94
5.15
4.87
6.09
3.39
3.28
21.47
4.87
5.62
55
23.51
P/E ratio (avg)x
5.714
5.403
5.247
5.190
5.532
6.037
5.193
4.466
4.541
4.845
20.03
4.845
5.220
38
23.86
EV/EBITx
19.64
18.06
18.99
20.04
21.60
20.56
20.62
23.25
21.40
21.71
10.65
21.40
20.59
57
27.75
FCF yield (avg)%
17.97
20.51
17.94
20.76
19.37
19.67
18.23
15.29
16.51
14.94
23.66
16.51
18.10
74
21.84
FCF margin%
13.63
11.74
9.54
7.12
8.33
8.15
8.75
8.73
7.44
9.73
24.02
8.73
8.74
82
0.682
FCF / Net incomex
1.008
1.043
1.013
1.108
1.025
1.055
0.979
0.957
1.006
1.127
0.997
1.006
1.019
95
2.76
ROIC%
0.40
2.08
4.13
6.07
6.89
5.14
2.48
3.39
3.85
6.09
9.31
3.85
3.99
69
8.49
Return on equity%
14.05
12.02
12.19
11.88
11.55
9.95
12.73
15.46
13.78
14.68
17.16
13.78
12.46
48
26.40
Return on assets%
31.17
33.05
30.15
32.86
32.15
30.01
31.44
34.30
37.28
39.00
27.13
34.30
32.50
52
208.96
EPS¥
131.49
128.34
114.29
118.66
102.89
99.94
101.13
91.55
78.52
73.01
233.84
(6.63%)
(4.93%)
—
13.69
EPS growth%
10.34
8.17
8.39
6.98
4.75
5.49
5.57
6.87
9.19
11.13
20.98
6.87
7.57
5
211.53
Bookvalue per sh¥
51.52
44.63
44.34
38.21
39.07
39.74
35.75
36.23
35.98
37.03
78.65
(1.07%)
(2.73%)
—
208.74
FCF per share¥
99.34
104.62
97.90
88.68
84.22
75.72
72.62
64.83
63.68
70.13
98.07
(3.60%)
(2.94%)
—
90.41
Dividend per sh¥
308.87
321.81
356.63
415.09
460.53
510.22
553.67
537.98
559.32
577.76
110.92
4.64%
6.95%
—
29.20
Div yield (avg)%
19.07
17.27
19.25
19.59
20.39
18.16
18.76
20.60
23.51
23.97
11.68
20.60
19.42
21
27.35
Payout ratio%
11.48
10.08
12.17
10.09
11.01
11.34
9.95
12.47
11.41
12.37
12.54
11.41
11.38
32
203.5
Shares (diluted)M
272.1
287.8
326.2
334.2
405.3
411.0
413.7
494.4
590.7
643.5
205.8
9.69%
8.73%
50
16.22
Buyback yield%
14.47
16.98
14.90
14.82
12.07
10.63
7.71
9.53
11.04
10.28
18.68
10.28
11.56
39
0.196
D/E ratiox
2.348
2.641
2.940
2.962
3.044
3.408
3.243
3.781
3.671
3.618
0.886
3.618
3.144
26
19.16
Enterprise value¥B
41.05
47.72
56.51
62.80
67.68
75.87
89.44
103.9
107.0
114.1
33.65
11.00%
11.79%
71
6.465
LT debt¥B
33.62
32.87
33.09
30.06
31.90
28.15
25.09
23.59
23.21
23.08
15.92
(6.27%)
(3.08%)
88
Revenue
¥47.22B
0.94%
1.00×
Cost of revenue
¥24.58B
0.87%
0.99×
Operating expenses
¥9.048B
1.57%
1.06×
Goodwill & intangibles
18.29%
Cash and investments
16.70%
Return on capital
135.34%
Spread over hurdle
128.24%