7.174
Revenue¥B
8.978
9.697
10.43
11.25
12.15
13.17
14.33
15.76
16.97
18.01
7.481
8.18%
8.16%
64
23.86
Revenue growth%
4.27
3.79
5.79
6.98
3.99
6.98
7.98
5.01
5.34
8.29
27.15
6.98
5.56
25
10.16
Gross margin%
22.27
20.56
19.85
21.10
18.76
16.38
13.47
11.13
14.08
15.82
21.22
14.08
17.57
85
6.91
Operating margin%
14.58
12.53
10.47
13.19
15.23
13.72
11.54
14.24
14.54
15.94
17.89
14.24
13.98
40
5.61
Net margin%
10.29
9.68
7.68
9.42
7.57
5.24
8.02
5.38
3.49
5.86
3.96
5.38
7.62
10
15.89
P/E ratio (avg)x
27.02
28.55
31.92
33.49
37.67
41.89
37.41
35.26
38.64
42.72
23.40
38.64
36.33
73
20.71
EV/EBITx
37.71
37.01
38.34
36.38
35.62
34.39
32.88
33.62
32.26
30.65
9.177
32.88
35.01
18
14.54
FCF yield (avg)%
23.05
20.48
20.95
20.01
20.06
22.74
20.55
21.88
23.57
24.72
2.05
22.74
21.41
71
12.13
FCF margin%
6.15
6.73
9.05
6.10
7.26
7.12
8.32
5.84
8.27
9.04
16.36
8.27
7.19
17
0.822
FCF / Net incomex
1.007
0.982
1.079
1.075
0.937
0.826
0.784
0.864
0.835
0.853
0.395
0.835
0.900
65
28.81
ROIC%
2.43
4.24
3.47
5.11
7.12
6.42
7.24
9.97
11.06
8.80
25.36
8.80
6.77
63
15.60
Return on equity%
16.96
14.22
12.39
14.46
15.33
13.59
13.07
13.36
15.00
14.99
3.70
13.59
14.34
44
15.10
Return on assets%
25.41
27.44
30.18
28.96
29.18
30.08
27.78
27.47
29.59
30.68
26.54
29.59
29.07
95
388.90
EPS¥
153.46
171.37
178.59
161.68
155.06
174.41
186.68
194.70
182.72
206.86
432.38
5.93%
3.93%
—
15.02
EPS growth%
9.07
10.73
8.20
6.86
5.30
7.88
8.61
9.14
6.63
4.86
29.72
7.88
8.04
94
122.33
Bookvalue per sh¥
597.42
600.56
600.34
639.28
707.44
774.95
925.75
1,064
1,145
1,117
253.51
9.56%
6.08%
—
407.49
FCF per share¥
108.08
125.18
131.07
130.99
131.24
132.47
158.29
162.87
171.40
207.82
368.70
9.63%
8.37%
—
347.93
Dividend per sh¥
221.20
241.97
235.48
236.57
219.81
227.97
219.91
240.16
258.35
227.92
464.34
0.73%
(0.55%)
—
17.44
Div yield (avg)%
2.86
4.10
2.35
0.50
2.48
3.68
5.33
4.63
6.52
8.57
28.64
5.33
3.89
78
27.14
Payout ratio%
13.44
12.01
10.66
8.91
10.33
11.01
8.67
9.16
8.97
9.67
21.84
9.16
10.00
87
17.96
Shares (diluted)M
27.12
30.22
33.29
34.45
34.81
37.74
37.60
38.78
39.43
46.75
17.82
6.08%
6.17%
94
2.71
Buyback yield%
14.08
13.76
15.89
14.84
13.92
14.69
15.04
12.82
15.39
15.78
19.20
15.04
14.77
44
1.754
D/E ratiox
1.714
1.801
1.915
1.822
1.618
1.523
1.385
1.522
1.417
1.279
0.528
1.417
1.570
83
7.580
Enterprise value¥B
19.85
19.27
17.91
17.82
18.72
19.60
17.97
17.73
19.41
21.20
16.02
2.52%
0.08%
44
12.62
LT debt¥B
17.34
19.59
21.55
22.47
24.92
26.89
27.47
28.66
27.84
30.65
3.008
4.23%
7.38%
30
Revenue
¥18.01B
8.16%
1.00×
Cost of revenue
¥10.40B
7.79%
0.97×
Operating expenses
¥2.341B
8.72%
1.05×
Goodwill & intangibles
22.28%
Cash and investments
14.47%
Spread over hurdle
13.45%