6.577
Revenue¥B
7.236
7.282
7.519
7.808
7.898
8.102
8.313
8.714
9.051
9.505
7.303
3.77%
3.27%
21
4.15
Revenue growth%
22.57
24.02
21.24
19.25
21.39
22.28
23.16
21.64
23.48
23.41
27.59
23.16
22.42
22
5.54
Gross margin%
23.31
21.31
23.52
22.75
24.78
23.25
25.90
28.11
27.41
30.17
14.83
27.41
24.15
81
8.82
Operating margin%
17.45
15.96
18.27
19.12
21.23
20.42
19.59
18.14
16.97
16.24
16.51
18.14
18.20
29
4.01
Net margin%
10.12
11.41
11.57
12.56
9.75
11.22
8.24
8.95
11.49
11.36
3.70
11.22
11.29
37
35.38
P/E ratio (avg)x
25.53
24.61
24.31
24.05
27.56
27.23
28.94
29.13
28.86
29.86
8.588
28.94
27.39
91
31.61
EV/EBITx
31.08
29.67
32.30
33.66
35.24
32.15
34.73
35.22
35.73
39.87
36.03
35.22
34.20
63
27.10
FCF yield (avg)%
19.95
17.93
20.77
20.08
22.07
21.45
19.53
20.96
23.42
26.37
13.17
21.45
20.86
73
22.01
FCF margin%
7.82
7.22
6.19
5.81
4.07
1.55
0.40
1.76
1.35
0.40
28.55
1.35
2.91
31
1.448
FCF / Net incomex
0.290
0.284
0.256
0.235
0.243
0.250
0.244
0.261
0.279
0.251
1.701
0.251
0.253
54
14.03
ROIC%
33.00
31.74
33.53
33.32
36.23
38.35
37.26
37.10
34.63
34.61
26.38
37.10
34.62
17
14.95
Return on equity%
13.84
11.22
8.77
7.99
8.16
6.67
4.12
2.70
3.13
6.06
17.01
4.12
7.33
66
12.96
Return on assets%
19.26
19.72
17.40
15.36
13.83
11.31
9.20
7.11
7.67
9.14
17.51
9.14
12.57
90
97.34
EPS¥
137.00
119.85
107.98
99.71
106.02
93.34
97.33
96.83
83.36
78.81
101.42
(5.76%)
(5.80%)
—
2.39
EPS growth%
17.80
19.96
21.67
19.62
18.81
21.57
24.22
25.61
27.62
27.40
23.64
25.61
21.62
31
83.30
Bookvalue per sh¥
50.55
50.19
48.93
49.49
47.57
48.03
42.57
42.74
37.35
38.29
166.67
(4.25%)
(3.29%)
—
234.00
FCF per share¥
105.61
98.07
93.25
97.10
87.60
98.46
101.74
99.88
96.99
107.16
43.91
4.11%
0.69%
—
217.14
Dividend per sh¥
127.52
113.15
102.98
105.35
100.34
91.48
89.73
90.43
82.64
71.22
159.88
(6.63%)
(6.31%)
—
29.07
Div yield (avg)%
0.40
0.40
0.40
0.40
2.58
0.40
0.40
0.40
0.47
0.40
13.95
0.40
0.40
20
28.68
Payout ratio%
15.41
17.49
19.02
17.36
19.25
19.85
19.67
20.13
21.26
21.95
10.00
20.13
19.46
89
39.90
Shares (diluted)M
53.23
59.58
66.11
65.54
68.45
71.09
75.67
72.61
78.79
76.31
40.01
2.20%
4.21%
33
21.83
Buyback yield%
31.40
29.31
27.53
29.96
31.56
33.97
31.78
32.23
33.59
34.87
19.73
33.59
31.67
18
1.228
D/E ratiox
1.847
1.827
2.095
2.082
2.227
2.513
2.402
2.782
3.190
3.234
1.140
2.782
2.314
38
1.348
Enterprise value¥B
3.551
3.547
4.096
4.827
5.288
5.906
6.554
7.620
8.744
9.296
5.190
11.94%
11.01%
91
9.321
LT debt¥B
2.517
2.785
2.703
2.697
2.824
3.189
2.870
2.592
2.913
2.789
4.167
(0.24%)
2.16%
25
Revenue
¥9.505B
3.27%
1.00×
Cost of revenue
¥5.649B
3.31%
1.00×
Operating expenses
¥2.017B
3.55%
1.03×
Goodwill & intangibles
16.81%
Spread over hurdle
40.30%