4.579
Revenue¥B
10.18
10.76
10.90
11.24
11.82
11.98
12.36
12.60
12.74
13.32
4.725
2.42%
3.27%
55
4.57
Revenue growth%
10.81
13.15
11.28
14.03
11.83
10.16
9.83
8.70
7.54
6.43
28.70
8.70
10.49
66
19.31
Gross margin%
4.46
6.97
9.11
6.44
4.00
2.47
1.63
3.25
3.66
6.10
6.87
3.25
4.23
54
21.68
Operating margin%
6.82
8.64
10.34
12.05
10.96
8.52
5.57
5.32
5.02
2.27
13.56
5.32
7.67
71
28.26
Net margin%
5.66
3.49
5.90
4.75
4.96
6.76
8.91
6.34
3.95
2.78
29.53
6.34
5.31
36
32.92
P/E ratio (avg)x
31.25
35.27
34.23
35.59
38.86
42.82
39.73
43.14
42.72
44.54
27.83
42.82
39.29
26
22.36
EV/EBITx
43.69
50.70
54.37
65.04
76.33
74.92
90.01
93.88
112.0
109.6
9.510
93.88
75.62
59
11.68
FCF yield (avg)%
11.17
8.18
9.00
8.02
9.18
7.73
5.29
5.91
6.86
8.99
27.65
6.86
8.10
37
29.91
FCF margin%
13.26
12.73
12.85
15.61
14.87
13.65
13.24
15.93
13.70
11.61
10.71
13.65
13.46
90
0.979
FCF / Net incomex
2.246
2.490
2.756
2.976
2.936
2.940
3.217
3.490
3.785
4.031
0.532
3.490
2.958
67
5.77
ROIC%
20.25
20.56
19.45
18.00
17.96
16.83
17.80
15.54
16.69
16.44
4.04
16.69
17.88
59
26.79
Return on equity%
29.66
28.87
31.74
31.37
33.56
35.86
33.69
33.33
33.31
35.80
13.38
33.69
33.32
25
21.33
Return on assets%
24.52
26.03
24.55
24.35
23.93
25.41
23.62
24.33
24.62
26.26
23.83
24.62
24.54
64
186.90
EPS¥
272.12
282.03
254.31
257.42
251.89
266.94
275.55
238.27
214.83
225.50
194.51
(2.19%)
(1.23%)
—
19.40
EPS growth%
3.61
1.82
3.65
2.60
4.38
6.85
6.92
7.30
8.84
8.89
13.58
7.30
5.62
34
43.86
Bookvalue per sh¥
228.32
247.54
290.38
282.05
332.97
393.17
389.46
433.78
437.91
510.78
196.13
8.93%
8.31%
—
286.21
FCF per share¥
490.39
478.00
563.60
669.49
693.57
792.09
920.74
1,097
1,214
1,345
286.43
14.16%
10.81%
—
294.94
Dividend per sh¥
133.28
140.20
157.16
174.19
201.54
209.08
210.67
244.23
247.52
251.58
69.99
4.54%
6.38%
—
25.06
Div yield (avg)%
19.82
21.66
24.05
26.55
25.74
25.85
27.80
25.47
23.67
26.29
17.27
25.85
25.61
12
28.55
Payout ratio%
16.61
14.49
15.03
17.56
16.59
15.03
12.60
9.91
7.59
8.17
25.90
9.91
14.76
34
51.89
Shares (diluted)M
76.88
77.37
81.43
79.53
78.68
90.80
86.89
81.61
76.29
74.04
53.90
(1.21%)
1.09%
66
29.13
Buyback yield%
22.38
19.84
18.24
20.76
22.15
19.26
18.70
21.10
23.95
26.34
28.12
21.10
20.93
17
0.126
D/E ratiox
2.347
2.495
2.727
2.824
3.229
3.688
3.500
4.098
4.254
4.119
0.340
4.098
3.364
39
16.53
Enterprise value¥B
14.02
13.82
13.39
14.73
13.23
12.87
14.15
15.70
14.30
16.12
9.462
4.03%
2.00%
33
3.667
LT debt¥B
8.725
10.11
11.05
11.21
12.78
14.39
14.36
13.75
14.77
16.40
8.094
5.11%
7.39%
79
Revenue
¥13.32B
3.27%
1.00×
Cost of revenue
¥7.225B
3.51%
1.02×
Operating expenses
¥2.956B
2.62%
0.94×