30.37
Revenue¥B
32.71
34.62
36.58
38.63
40.78
42.39
44.92
47.95
49.25
51.71
33.05
4.86%
4.99%
26
2.03
Revenue growth%
0.40
0.85
1.56
3.12
4.51
6.89
8.13
10.58
12.31
11.08
13.71
10.58
5.70
79
4.63
Gross margin%
6.65
9.24
10.15
13.05
14.89
16.80
19.69
18.06
15.61
12.92
5.69
16.80
13.97
23
18.50
Operating margin%
16.54
18.13
19.92
21.08
21.18
23.96
26.45
28.67
29.32
31.33
10.12
28.67
22.57
30
10.63
Net margin%
29.76
27.19
26.08
24.01
25.37
23.39
24.33
25.13
28.05
26.63
24.84
25.13
25.72
71
26.26
P/E ratio (avg)x
30.84
34.54
39.72
39.11
38.21
42.87
45.23
50.41
56.65
54.34
32.09
50.41
41.30
74
18.62
EV/EBITx
13.18
15.64
17.74
19.34
18.83
22.11
25.01
27.63
32.16
37.65
27.96
27.63
20.73
39
22.72
FCF yield (avg)%
28.32
29.55
31.10
31.90
33.07
33.72
31.77
33.50
34.39
35.86
17.11
33.72
32.49
11
22.54
FCF margin%
14.21
13.21
11.87
14.39
13.06
14.30
13.32
15.27
18.04
18.63
12.06
15.27
14.25
18
1.636
FCF / Net incomex
0.681
0.738
0.674
0.652
0.685
0.716
0.767
0.662
0.695
0.607
0.403
0.695
0.683
6
11.32
ROIC%
21.70
20.97
21.53
20.88
18.19
20.88
22.36
23.72
23.95
22.07
6.98
22.36
21.62
76
17.15
Return on equity%
15.27
17.03
14.86
13.60
11.94
10.62
7.84
9.13
9.26
7.00
11.06
9.13
11.28
64
18.60
Return on assets%
12.57
14.75
13.89
11.02
10.11
8.14
5.98
4.01
1.04
1.19
7.40
4.01
9.12
23
51.53
EPS¥
115.60
113.37
123.06
121.20
123.10
117.31
111.25
131.48
154.16
177.12
52.91
7.55%
4.32%
—
24.96
EPS growth%
30.64
28.22
29.95
27.11
26.31
27.37
24.51
23.69
23.78
22.21
23.08
23.78
26.71
14
127.87
Bookvalue per sh¥
61.43
69.04
71.17
72.73
78.64
86.59
79.64
81.05
75.12
69.17
62.54
(2.53%)
2.43%
—
62.16
FCF per share¥
91.21
95.88
91.71
85.76
75.16
75.65
66.44
65.34
70.72
61.11
64.73
(4.05%)
(3.65%)
—
121.29
Dividend per sh¥
249.83
276.28
269.08
294.22
327.53
349.39
344.56
366.12
395.75
459.06
206.64
6.98%
6.97%
—
29.25
Div yield (avg)%
6.03
8.46
10.27
13.19
11.03
9.43
6.83
7.99
10.89
9.67
8.59
9.43
9.55
72
6.61
Payout ratio%
18.06
15.20
16.19
13.68
11.84
14.11
12.72
10.30
9.41
7.66
21.21
10.30
13.20
42
63.78
Shares (diluted)M
102.5
114.3
108.2
110.2
108.8
106.5
114.6
130.5
124.6
127.8
62.46
3.28%
3.79%
73
7.83
Buyback yield%
26.65
28.18
29.28
26.29
28.99
28.30
29.14
31.68
29.45
31.88
10.93
29.45
29.07
65
1.420
D/E ratiox
0.254
0.268
0.266
0.233
0.235
0.220
0.225
0.212
0.220
0.217
1.221
0.220
0.229
65
31.36
Enterprise value¥B
58.90
57.99
59.04
58.64
61.41
64.87
74.09
76.34
75.46
84.85
15.41
6.68%
4.32%
52
13.39
LT debt¥B
8.412
8.448
8.756
9.490
10.31
10.56
10.36
10.24
10.59
12.01
27.70
3.10%
2.67%
92
Revenue
¥51.71B
4.99%
1.00×
Cost of revenue
¥35.41B
5.11%
1.01×
Operating expenses
¥6.090B
4.93%
0.99×
Cash and investments
16.60%
Spread over hurdle
15.80%