20.28
Revenue¥B
21.06
22.22
23.01
23.99
25.38
26.10
27.22
28.30
29.37
31.34
21.65
4.31%
4.62%
93
28.20
Revenue growth%
18.53
17.87
17.71
20.16
17.52
18.34
16.55
16.53
13.68
13.29
10.99
16.53
17.61
17
23.96
Gross margin%
29.52
31.81
33.26
35.61
38.54
40.95
39.12
37.12
35.23
33.00
8.48
37.12
35.42
49
26.98
Operating margin%
2.81
4.48
7.24
8.14
6.25
7.13
5.51
5.59
6.40
5.43
3.52
5.59
5.92
76
6.15
Net margin%
24.77
25.69
23.95
24.54
26.27
26.94
27.94
30.80
33.10
36.10
18.48
30.80
26.60
64
21.94
P/E ratio (avg)x
11.73
12.66
12.41
10.71
11.38
10.51
10.63
10.98
10.31
10.48
28.79
10.51
10.84
18
34.41
EV/EBITx
21.53
21.09
21.17
24.28
24.74
29.44
29.06
32.52
38.89
45.23
19.12
32.52
26.90
94
8.10
FCF yield (avg)%
20.16
23.04
20.17
19.40
19.81
19.01
21.46
20.43
20.06
18.84
13.30
20.06
20.11
23
21.05
FCF margin%
0.40
0.60
0.40
0.40
0.40
0.40
0.40
2.30
4.48
5.74
7.58
2.30
0.40
78
0.969
FCF / Net incomex
1.246
1.357
1.457
1.395
1.475
1.638
1.466
1.475
1.454
1.487
1.010
1.475
1.461
69
12.34
ROIC%
11.53
10.70
12.94
12.86
14.59
14.45
14.70
16.75
13.95
14.98
5.48
14.70
14.20
75
14.74
Return on equity%
10.96
11.40
14.32
12.09
10.35
10.72
10.34
7.89
9.97
8.13
8.69
9.97
10.54
81
29.58
Return on assets%
7.49
9.85
12.33
10.24
11.55
11.64
9.55
8.87
7.26
10.14
28.76
9.55
10.00
33
123.03
EPS¥
91.35
92.75
91.59
79.33
81.08
71.73
71.64
62.50
65.71
57.17
130.41
(6.75%)
(5.75%)
—
6.51
EPS growth%
21.82
22.99
25.78
23.59
22.66
23.30
21.28
18.49
18.92
21.49
23.87
21.28
22.24
53
157.45
Bookvalue per sh¥
28.11
26.20
26.82
27.11
23.40
21.19
20.72
18.16
19.36
17.07
156.14
(6.11%)
(6.04%)
—
175.03
FCF per share¥
241.67
252.95
273.18
282.73
275.30
267.76
282.04
312.31
353.76
375.01
28.51
6.38%
5.41%
—
75.00
Dividend per sh¥
109.46
106.82
118.98
122.23
122.03
143.37
171.02
175.05
168.66
185.92
94.26
8.79%
6.71%
—
5.35
Div yield (avg)%
22.81
23.72
21.65
22.63
21.53
23.47
21.41
21.23
20.18
20.56
5.31
21.23
21.59
40
5.98
Payout ratio%
3.92
6.13
5.69
4.90
7.41
6.87
8.66
7.63
9.31
10.58
25.48
8.66
7.14
14
115.5
Shares (diluted)M
148.7
153.9
169.0
185.3
181.3
191.4
215.5
232.2
220.3
220.0
114.5
3.95%
4.88%
60
16.37
Buyback yield%
1.95
1.09
1.25
0.40
0.40
3.19
3.98
3.64
0.68
0.40
28.44
3.19
1.17
49
0.824
D/E ratiox
1.296
1.212
1.326
1.435
1.413
1.433
1.550
1.574
1.790
1.764
0.750
1.574
1.434
39
12.95
Enterprise value¥B
5.591
5.500
6.070
6.723
6.931
8.183
8.491
10.28
10.51
12.54
25.41
12.59%
10.42%
52
38.68
LT debt¥B
32.26
32.49
31.37
31.61
30.12
28.13
30.93
29.22
30.96
27.33
2.013
(1.92%)
(1.90%)
74
Revenue
¥31.34B
4.62%
1.00×
Cost of revenue
¥19.75B
4.81%
1.02×
Operating expenses
¥5.890B
3.89%
0.93×
Goodwill & intangibles
22.33%