6.107
Revenue¥B
8.895
9.241
9.831
10.21
10.64
11.26
11.66
11.99
12.66
13.28
6.553
4.53%
4.66%
38
19.79
Revenue growth%
20.29
18.74
19.98
18.58
19.12
17.44
17.58
19.31
20.89
20.82
9.77
19.31
19.21
33
27.47
Gross margin%
10.40
8.56
6.88
7.96
7.12
5.16
3.60
1.35
0.40
0.40
17.20
1.35
6.02
27
25.10
Operating margin%
20.13
17.29
15.86
16.19
19.04
21.37
23.06
24.27
24.57
24.95
24.40
24.27
20.75
54
27.47
Net margin%
9.26
6.71
7.83
4.90
6.18
3.22
4.43
7.23
6.91
4.76
3.11
4.76
6.44
30
25.83
P/E ratio (avg)x
10.30
11.61
11.03
12.78
13.38
13.99
14.87
15.04
17.16
18.23
7.872
15.04
13.69
25
17.56
EV/EBITx
27.20
25.30
27.52
27.46
31.45
33.90
34.40
35.54
37.74
37.16
10.48
35.54
32.68
88
2.76
FCF yield (avg)%
12.94
12.86
13.28
15.14
14.76
14.66
17.36
18.62
18.16
16.53
28.76
17.36
14.95
35
23.46
FCF margin%
5.13
7.50
9.69
7.86
5.42
8.09
10.16
11.49
9.32
9.89
13.63
9.89
8.70
23
0.688
FCF / Net incomex
1.528
1.749
1.906
1.897
1.922
2.243
2.246
2.354
2.483
2.514
1.651
2.354
2.082
21
5.78
ROIC%
13.26
10.74
13.38
14.90
17.07
15.22
16.11
15.02
13.00
15.39
23.86
15.22
14.96
55
21.56
Return on equity%
28.37
28.19
27.22
25.28
27.19
27.62
25.81
28.75
30.88
33.43
14.38
28.75
27.91
28
19.88
Return on assets%
23.55
24.90
26.94
24.17
24.74
24.79
26.59
26.63
25.36
25.30
14.31
25.36
25.10
68
50.89
EPS¥
46.72
49.73
48.12
52.16
59.01
62.13
60.95
58.21
61.12
65.90
55.11
2.23%
3.23%
—
26.88
EPS growth%
16.85
16.48
18.75
15.95
18.33
16.26
18.35
18.35
20.68
18.57
13.72
18.35
18.34
61
73.25
Bookvalue per sh¥
79.60
87.58
85.28
82.18
81.72
89.72
91.86
106.22
122.94
130.68
37.21
9.84%
6.45%
—
56.65
FCF per share¥
29.00
26.81
25.24
25.33
27.12
28.67
31.79
33.71
36.39
39.94
72.07
8.05%
3.65%
—
23.03
Dividend per sh¥
47.65
43.71
38.77
41.76
38.64
35.24
31.23
30.63
31.68
30.55
54.62
(4.59%)
(3.78%)
—
17.38
Div yield (avg)%
18.88
16.92
18.57
15.89
18.54
18.36
16.72
17.28
15.95
13.25
15.17
16.72
17.10
24
16.53
Payout ratio%
5.18
3.57
1.48
2.50
0.40
0.40
0.40
0.65
0.40
1.54
16.16
0.40
1.07
36
86.04
Shares (diluted)M
106.9
101.7
98.26
93.34
99.74
107.6
120.0
137.9
158.3
180.6
87.67
12.61%
4.89%
21
21.62
Buyback yield%
10.40
13.38
11.40
14.31
14.52
16.15
14.94
14.67
16.84
17.95
12.94
16.15
14.59
90
0.200
D/E ratiox
1.270
1.202
1.110
1.084
1.181
1.330
1.327
1.409
1.330
1.273
0.618
1.330
1.271
18
3.939
Enterprise value¥B
4.887
4.969
4.684
4.954
4.608
3.935
4.047
4.269
4.287
3.774
16.42
(3.91%)
(2.77%)
13
12.32
LT debt¥B
2.483
2.838
3.321
3.780
3.904
4.432
4.697
4.935
4.790
5.598
0.899
7.47%
8.08%
22
Revenue
¥13.28B
4.66%
1.00×
Cost of revenue
¥9.089B
4.56%
0.99×
Operating expenses
¥2.778B
4.71%
1.00×
Goodwill & intangibles
15.59%