3.991
Revenue¥B
8.612
9.256
9.999
10.62
11.26
11.87
12.52
13.25
14.39
15.47
4.204
6.56%
6.68%
76
17.90
Revenue growth%
2.18
3.95
4.61
1.96
1.97
3.49
3.83
5.18
6.36
4.92
18.68
4.92
3.89
38
8.47
Gross margin%
20.42
22.61
24.82
27.26
29.34
26.89
23.95
23.66
22.52
23.83
2.37
23.83
23.89
25
29.07
Operating margin%
9.06
11.01
11.90
12.44
11.27
11.35
8.94
7.30
9.79
10.87
18.45
9.79
10.94
49
13.01
Net margin%
22.98
25.47
24.94
24.33
22.01
23.89
25.36
27.18
27.39
26.55
24.42
26.55
25.15
57
22.59
P/E ratio (avg)x
33.74
37.76
40.29
44.21
48.87
48.66
51.61
57.36
56.71
66.27
32.78
56.71
48.77
77
19.12
EV/EBITx
18.81
18.53
20.27
20.91
20.48
24.00
29.00
35.13
35.68
36.71
11.42
35.13
22.46
31
22.52
FCF yield (avg)%
9.81
9.02
9.98
12.04
14.52
12.61
9.80
11.32
9.11
10.12
8.95
10.12
10.05
73
5.47
FCF margin%
8.97
11.21
8.91
8.73
11.67
10.80
7.86
6.90
7.50
4.66
16.19
7.50
8.82
57
0.129
FCF / Net incomex
1.383
1.649
1.888
2.015
2.230
2.683
2.696
3.047
2.995
3.568
1.498
2.995
2.457
10
27.66
ROIC%
23.50
26.46
25.77
27.63
25.95
25.75
24.28
23.26
23.86
23.02
22.00
23.86
25.02
61
27.32
Return on equity%
10.35
9.90
9.90
11.04
12.07
13.53
12.91
10.59
13.47
12.99
16.99
12.99
11.55
19
13.16
Return on assets%
4.44
7.14
6.20
4.63
4.16
5.08
6.22
8.30
7.87
8.96
17.38
7.87
6.21
81
518.57
EPS¥
290.29
318.86
290.19
270.89
271.23
239.51
243.42
249.51
274.12
242.23
547.47
(2.24%)
(1.71%)
—
22.02
EPS growth%
0.40
2.30
2.41
3.52
6.31
4.54
1.78
2.75
2.76
3.50
11.41
2.76
2.76
53
870.94
Bookvalue per sh¥
310.76
314.58
281.96
257.58
261.08
256.18
241.97
220.66
213.00
203.59
866.13
(4.85%)
(3.51%)
—
987.67
FCF per share¥
834.89
894.33
874.94
805.96
748.31
770.36
777.05
810.89
775.60
820.25
660.09
1.85%
(0.67%)
—
343.50
Dividend per sh¥
787.89
763.08
841.80
833.02
929.95
1,074
990.90
1,056
1,214
1,341
843.59
7.60%
5.29%
—
2.75
Div yield (avg)%
16.93
17.34
18.84
19.66
20.54
17.88
18.75
18.81
16.34
17.83
28.93
17.88
18.31
88
14.07
Payout ratio%
13.94
11.76
9.41
11.03
8.82
9.23
9.98
10.59
11.91
9.14
13.33
9.98
10.28
37
6.977
Shares (diluted)M
7.853
8.797
8.817
9.072
9.353
9.080
10.30
10.46
9.829
10.86
6.983
3.03%
3.50%
27
7.96
Buyback yield%
23.84
25.39
26.34
27.53
30.13
31.96
34.30
34.71
37.21
39.90
7.60
34.71
31.04
32
0.308
D/E ratiox
2.115
2.371
2.404
2.580
2.559
2.739
3.061
2.980
3.469
3.873
0.608
3.061
2.659
56
11.07
Enterprise value¥B
18.08
20.69
22.24
20.61
23.61
24.24
26.94
29.05
27.03
30.24
3.583
5.07%
5.62%
91
5.106
LT debt¥B
12.30
11.96
13.12
14.68
14.62
16.45
18.14
18.92
20.65
23.97
5.949
10.40%
6.57%
63
Revenue
¥15.47B
6.68%
1.00×
Cost of revenue
¥10.53B
6.63%
1.00×
Operating expenses
¥2.164B
6.95%
1.03×
Property and equipment
14.33%
Spread over hurdle
(2.47%)