6.712
Revenue¥B
5.080
5.222
5.291
5.527
5.725
5.836
6.124
6.426
6.710
7.091
7.485
4.37%
3.80%
64
23.47
Revenue growth%
3.66
3.65
0.86
1.59
3.53
5.70
8.23
10.84
8.63
6.09
4.46
8.23
4.68
89
14.44
Gross margin%
17.46
19.56
18.23
18.05
16.31
16.63
18.10
15.28
13.19
13.13
14.69
15.28
17.04
73
28.92
Operating margin%
29.50
27.52
25.58
26.99
24.83
21.92
24.90
24.90
24.86
23.46
24.34
24.86
24.90
87
18.71
Net margin%
14.33
15.64
14.01
15.33
15.42
13.64
13.01
11.34
8.97
8.98
29.46
11.34
13.82
64
12.68
P/E ratio (avg)x
55.12
57.35
69.54
77.28
86.70
85.52
94.01
101.0
107.5
123.8
22.47
101.0
86.11
20
12.84
EV/EBITx
14.48
13.31
12.33
12.94
11.56
11.62
10.96
11.59
10.25
10.72
34.00
10.96
11.61
81
24.93
FCF yield (avg)%
14.56
16.91
15.59
13.30
12.56
11.88
9.47
6.80
9.39
11.59
4.77
9.47
12.22
59
19.00
FCF margin%
15.79
17.59
18.01
16.00
15.13
12.86
12.71
12.93
11.33
11.16
9.76
12.71
14.03
11
1.225
FCF / Net incomex
2.035
2.143
2.012
2.083
2.387
2.502
2.532
2.718
3.159
3.075
0.869
2.718
2.444
79
2.11
ROIC%
14.79
16.75
15.65
15.51
18.45
21.44
19.55
21.65
20.91
20.22
28.69
20.91
19.00
14
12.14
Return on equity%
18.17
17.04
16.50
15.11
17.76
17.10
16.03
17.46
17.88
17.43
27.17
17.43
17.27
34
29.08
Return on assets%
2.08
0.40
0.46
0.40
2.50
4.82
4.76
5.65
7.20
9.60
17.19
5.65
3.63
81
119.19
EPS¥
204.82
216.18
231.36
244.81
288.19
331.61
382.58
379.87
435.02
453.72
129.41
9.50%
9.01%
—
16.59
EPS growth%
23.73
25.19
27.60
27.80
29.73
29.04
31.44
28.56
29.44
30.38
4.00
29.44
28.80
92
52.09
Bookvalue per sh¥
115.67
126.46
134.85
121.22
109.40
116.73
129.58
144.43
136.38
142.78
81.37
5.47%
2.66%
—
65.00
FCF per share¥
54.41
47.04
40.25
38.17
41.49
43.09
44.34
47.39
48.44
47.53
121.02
2.75%
(0.84%)
—
138.00
Dividend per sh¥
117.45
115.32
124.30
121.41
121.59
127.79
134.23
144.24
158.45
152.23
106.59
4.60%
4.03%
—
26.50
Div yield (avg)%
17.09
19.02
19.41
17.05
19.35
20.04
21.54
20.57
20.85
21.52
13.61
20.85
19.72
74
9.52
Payout ratio%
3.70
5.58
8.42
9.04
11.75
12.05
9.47
10.96
13.20
16.12
4.13
12.05
10.21
82
34.93
Shares (diluted)M
51.83
55.11
64.59
63.84
67.85
72.29
79.70
94.37
94.14
98.40
34.58
7.72%
7.95%
15
16.92
Buyback yield%
15.69
17.86
16.04
16.58
14.53
12.73
15.58
13.29
13.10
10.44
23.94
13.10
15.05
92
1.575
D/E ratiox
0.850
0.841
0.940
1.049
1.056
1.130
1.149
1.213
1.332
1.323
0.854
1.213
1.093
50
2.753
Enterprise value¥B
4.190
3.906
3.733
3.609
3.511
3.366
3.376
3.844
4.013
4.135
2.837
3.32%
1.09%
5
5.695
LT debt¥B
1.099
0.997
1.102
1.157
1.102
1.000
1.016
0.882
0.940
0.972
1.630
(2.47%)
(1.10%)
85
Revenue
¥7.091B
3.80%
1.00×
Cost of revenue
¥3.590B
4.16%
1.03×
Operating expenses
¥1.530B
3.67%
0.99×