5.562
Revenue¥B
17.49
18.11
19.59
21.00
22.60
23.51
25.12
26.28
27.97
29.26
5.698
5.30%
6.05%
27
7.27
Revenue growth%
7.52
6.18
6.33
7.26
8.40
7.68
7.75
8.00
7.10
7.25
12.51
7.68
7.39
93
23.59
Gross margin%
1.46
4.31
4.50
6.53
7.55
6.42
5.26
2.83
5.04
7.45
5.41
5.26
5.15
41
2.60
Operating margin%
5.00
7.57
9.44
10.93
12.87
15.38
13.88
11.25
14.06
15.36
18.55
14.06
12.06
6
25.21
Net margin%
1.20
4.17
2.80
0.40
1.85
1.70
0.40
0.40
2.16
0.40
29.62
0.40
1.45
87
7.347
P/E ratio (avg)x
21.00
21.37
21.04
18.72
17.78
19.34
18.60
19.23
18.20
19.83
15.13
19.23
19.29
7
20.17
EV/EBITx
11.26
12.50
13.87
14.09
16.04
15.83
15.04
15.80
18.29
19.73
12.81
15.83
15.42
44
14.42
FCF yield (avg)%
11.27
12.37
12.35
11.21
9.61
7.56
7.08
9.86
7.14
6.30
2.40
7.14
9.74
84
13.90
FCF margin%
25.07
27.80
30.07
30.73
29.92
30.95
28.34
26.67
28.74
29.44
28.14
28.74
29.09
15
0.515
FCF / Net incomex
0.467
0.505
0.471
0.433
0.452
0.466
0.481
0.425
0.458
0.503
0.430
0.466
0.467
15
2.00
ROIC%
25.87
23.27
22.53
25.30
24.82
24.60
24.44
24.51
25.41
23.80
27.38
24.51
24.55
83
17.06
Return on equity%
30.87
28.69
25.69
28.19
26.39
28.58
26.65
26.00
28.59
26.66
9.06
26.66
27.42
46
26.71
Return on assets%
16.54
16.47
16.06
17.59
17.83
16.71
14.15
16.10
17.28
15.97
4.11
16.10
16.50
72
119.88
EPS¥
152.61
160.56
166.60
196.44
226.34
235.76
249.85
262.71
309.37
308.42
131.10
6.38%
8.97%
—
3.94
EPS growth%
16.75
19.58
22.04
23.15
22.00
21.54
22.33
24.25
22.37
22.59
28.34
22.37
22.19
75
32.17
Bookvalue per sh¥
31.27
28.97
27.05
26.08
29.16
32.17
29.29
28.43
30.57
28.21
35.04
(0.66%)
0.06%
—
45.60
FCF per share¥
98.42
98.19
101.38
92.61
100.73
110.79
122.61
136.39
143.74
130.00
95.60
5.23%
3.12%
—
46.61
Dividend per sh¥
192.61
189.10
202.11
220.54
208.00
215.54
204.20
193.11
219.01
249.04
168.53
3.67%
3.01%
—
3.20
Div yield (avg)%
9.11
10.88
9.65
11.10
13.46
13.23
15.52
13.24
14.05
12.00
22.08
13.24
12.61
15
15.34
Payout ratio%
9.48
11.94
12.05
10.78
11.65
10.76
10.56
12.31
14.60
17.35
3.55
12.31
11.80
55
153.2
Shares (diluted)M
194.6
177.6
194.3
198.4
178.4
196.7
194.8
209.0
232.8
230.4
155.5
5.25%
2.23%
21
16.20
Buyback yield%
3.19
1.38
0.40
0.49
0.40
3.29
2.07
2.41
0.40
0.40
15.88
2.07
0.94
49
0.386
D/E ratiox
0.268
0.258
0.279
0.299
0.281
0.263
0.252
0.252
0.272
0.256
0.266
0.256
0.265
71
22.01
Enterprise value¥B
15.77
14.22
14.44
15.20
13.80
13.95
13.23
14.62
13.79
13.37
35.07
(0.63%)
(2.85%)
33
34.38
LT debt¥B
29.23
34.04
33.42
38.09
40.33
45.06
46.09
48.00
47.72
53.64
26.64
5.87%
7.22%
60
Revenue
¥29.26B
6.05%
1.00×
Cost of revenue
¥20.25B
6.22%
1.02×
Operating expenses
¥6.682B
6.15%
1.01×
Spread over hurdle
(4.53%)