1.337
Revenue¥B
1.437
1.516
1.549
1.587
1.661
1.744
1.765
1.802
1.900
1.973
1.496
3.50%
3.65%
29
21.16
Revenue growth%
16.31
17.98
20.14
17.97
15.92
18.79
17.55
15.99
14.13
16.51
29.23
16.51
17.03
68
5.34
Gross margin%
20.66
18.91
17.67
15.51
16.47
17.85
19.72
22.66
25.29
26.85
17.18
22.66
19.31
82
7.94
Operating margin%
9.25
8.80
8.79
10.55
12.86
10.09
11.81
9.91
7.75
10.14
20.14
10.09
10.00
50
20.97
Net margin%
34.95
35.67
33.60
32.36
32.81
31.15
32.85
30.13
31.36
31.93
28.67
31.36
32.59
8
26.19
P/E ratio (avg)x
23.70
25.67
25.34
23.16
20.52
17.53
16.70
15.11
16.25
15.69
36.70
16.25
19.02
79
27.84
EV/EBITx
14.78
16.47
16.32
15.75
15.58
15.58
15.47
15.84
15.98
16.72
13.75
15.84
15.80
16
22.79
FCF yield (avg)%
26.59
29.17
30.77
32.94
33.66
31.69
32.15
30.74
31.17
31.41
6.74
31.41
31.29
65
14.95
FCF margin%
21.19
18.87
19.12
20.33
19.92
18.67
17.40
18.55
15.91
13.57
7.94
17.40
18.77
22
0.997
FCF / Net incomex
0.567
0.611
0.610
0.649
0.652
0.697
0.694
0.696
0.655
0.720
0.274
0.696
0.653
6
25.97
ROIC%
25.29
23.29
23.33
21.39
21.87
20.07
21.19
20.40
17.94
16.00
2.37
20.07
21.29
27
23.98
Return on equity%
27.21
26.77
24.19
24.68
24.91
23.52
26.38
26.29
29.16
31.98
21.10
26.38
26.33
31
15.53
Return on assets%
34.80
36.55
36.78
34.61
33.14
30.89
31.13
29.88
31.43
30.43
4.77
30.89
32.29
51
2.68
EPS¥
1.96
2.10
2.40
2.20
2.12
2.07
2.33
2.52
2.84
2.71
2.96
4.97%
2.87%
—
25.66
EPS growth%
18.67
16.58
15.24
16.90
15.60
15.65
14.27
16.80
14.13
15.02
26.10
15.02
15.63
55
0.73
Bookvalue per sh¥
0.38
0.43
0.47
0.45
0.44
0.44
0.45
0.48
0.46
0.44
0.54
(0.02%)
0.59%
—
2.75
FCF per share¥
2.77
2.85
2.65
2.40
2.33
2.05
1.98
1.82
1.69
1.49
1.75
(8.52%)
(5.67%)
—
0.64
Dividend per sh¥
2.07
2.01
1.85
1.84
1.83
1.71
1.58
1.60
1.55
1.62
1.25
(2.51%)
(3.60%)
—
17.08
Div yield (avg)%
24.34
23.92
23.30
24.28
27.10
24.68
26.14
26.13
24.30
26.80
3.31
26.13
24.51
64
7.59
Payout ratio%
31.67
31.60
29.57
29.88
30.39
31.83
30.99
32.07
29.37
30.12
16.13
30.99
30.69
54
396.1
Shares (diluted)M
451.1
459.1
505.8
473.7
454.5
505.5
563.6
622.9
683.2
675.8
403.0
8.26%
5.08%
69
2.71
Buyback yield%
0.40
0.40
1.20
0.40
0.40
1.20
0.40
0.40
0.40
1.04
15.01
0.40
0.40
55
1.566
D/E ratiox
1.875
2.128
2.391
2.479
2.642
2.692
2.629
2.745
3.082
3.193
0.710
2.745
2.635
61
1.700
Enterprise value¥B
1.270
1.433
1.645
1.929
1.874
1.844
2.022
2.312
2.486
2.451
1.306
5.51%
8.12%
75
1.507
LT debt¥B
1.194
1.256
1.300
1.411
1.616
1.659
1.662
1.901
2.054
2.249
1.655
6.83%
6.50%
7
Revenue
¥1.973B
3.65%
1.00×
Cost of revenue
¥1.369B
3.57%
0.99×
Operating expenses
¥362.1M
3.91%
1.03×
Goodwill & intangibles
16.88%