5.021
Revenue¥B
13.15
13.65
14.10
14.57
15.09
16.13
16.59
17.77
18.77
19.33
5.530
5.07%
4.60%
15
8.30
Revenue growth%
10.97
12.47
13.26
11.36
12.87
11.34
12.34
11.53
11.80
14.13
12.63
11.80
12.07
61
7.81
Gross margin%
8.85
11.73
13.09
13.26
13.92
13.94
12.65
14.51
12.10
11.07
15.25
12.65
12.87
83
5.66
Operating margin%
28.06
28.05
29.68
27.51
26.12
28.97
31.32
29.13
30.18
32.87
13.67
30.18
29.05
54
3.02
Net margin%
23.80
25.28
23.43
23.83
23.94
26.21
27.82
28.11
30.86
29.91
11.04
28.11
25.74
88
26.17
P/E ratio (avg)x
28.80
27.37
26.89
24.09
23.54
23.96
23.02
21.38
23.49
25.68
10.59
23.49
24.02
55
33.95
EV/EBITx
27.11
29.13
30.09
34.15
32.19
36.87
34.35
34.41
32.39
30.53
16.16
34.35
32.29
71
14.37
FCF yield (avg)%
13.11
10.84
12.63
14.60
13.19
11.72
8.74
10.72
11.09
11.13
23.73
11.09
11.43
63
11.44
FCF margin%
2.43
3.56
1.27
4.21
4.04
6.31
6.27
3.36
5.45
5.43
15.27
5.45
4.12
60
1.442
FCF / Net incomex
0.814
0.703
0.731
0.756
0.711
0.663
0.640
0.614
0.647
0.640
1.134
0.640
0.683
75
3.02
ROIC%
7.93
5.13
2.45
0.40
2.35
1.40
3.05
1.17
3.15
2.79
28.81
2.79
2.62
77
22.42
Return on equity%
16.47
14.56
14.20
12.89
12.60
12.63
11.55
14.34
14.12
11.40
18.37
12.63
13.51
69
12.79
Return on assets%
11.44
8.83
8.10
9.83
9.28
6.90
4.92
4.19
6.10
8.45
20.74
6.10
8.27
35
355.95
EPS¥
189.62
210.63
196.94
179.14
184.78
171.30
178.95
168.88
151.71
160.74
363.55
(2.75%)
(2.23%)
—
25.25
EPS growth%
8.48
10.68
8.88
11.09
9.32
9.81
11.95
9.15
9.56
9.68
5.60
9.68
9.62
48
124.00
Bookvalue per sh¥
383.96
385.43
437.94
494.25
515.64
556.25
587.32
666.39
740.35
782.15
299.96
8.69%
7.40%
—
208.32
FCF per share¥
263.77
303.92
293.96
305.29
358.08
416.99
470.00
455.37
491.12
529.33
320.45
8.13%
8.00%
—
374.53
Dividend per sh¥
54.61
49.44
51.04
45.62
41.32
37.95
39.13
34.66
36.10
33.13
360.61
(4.32%)
(4.17%)
—
4.68
Div yield (avg)%
9.39
9.64
11.96
13.99
15.25
15.77
13.82
16.40
15.44
16.33
19.07
15.77
14.62
58
19.55
Payout ratio%
9.24
10.99
12.63
15.13
15.11
13.76
15.04
15.15
14.49
17.46
27.20
15.04
14.76
70
27.86
Shares (diluted)M
36.99
32.09
29.56
32.35
30.52
30.96
33.39
31.54
33.50
35.22
26.53
2.91%
0.44%
54
20.46
Buyback yield%
11.04
12.69
14.57
13.40
13.12
10.57
13.15
15.01
16.82
18.99
14.43
15.01
13.28
88
1.068
D/E ratiox
0.717
0.745
0.846
0.902
0.995
1.069
1.181
1.265
1.354
1.522
0.234
1.265
1.032
64
1.334
Enterprise value¥B
7.543
7.740
7.739
7.134
6.234
6.204
6.291
5.702
5.596
5.908
17.56
(1.07%)
(2.93%)
61
15.39
LT debt¥B
8.904
9.660
9.785
10.62
10.34
11.65
12.59
14.07
14.18
13.27
18.70
5.12%
4.79%
60
Revenue
¥19.33B
4.60%
1.00×
Cost of revenue
¥9.197B
5.18%
1.06×
Operating expenses
¥4.396B
4.05%
0.95×
Spread over hurdle
14.75%