3.440
Revenue¥B
6.612
6.962
7.353
7.685
7.875
8.288
8.723
8.937
9.169
9.597
3.640
4.03%
4.03%
75
21.26
Revenue growth%
15.31
14.28
15.46
14.84
16.12
16.31
16.98
17.96
19.06
16.76
10.94
16.98
16.22
65
16.15
Gross margin%
8.39
7.20
7.86
6.13
6.78
7.44
9.92
8.46
7.31
9.12
8.76
8.46
7.65
31
2.09
Operating margin%
16.74
16.96
17.60
19.91
18.76
18.72
15.91
15.08
13.24
14.09
2.19
15.08
16.85
42
2.64
Net margin%
16.45
15.96
18.13
18.59
17.73
19.36
22.18
22.12
21.39
19.73
9.72
21.39
18.98
83
36.31
P/E ratio (avg)x
14.37
13.76
12.66
11.65
10.52
11.26
10.36
11.71
11.57
12.21
6.528
11.57
11.68
56
8.704
EV/EBITx
10.22
8.826
8.844
8.903
8.012
8.713
9.360
9.715
9.472
9.027
14.03
9.360
8.965
20
7.24
FCF yield (avg)%
25.77
24.02
22.92
24.38
27.24
27.12
26.94
26.53
26.58
25.84
7.43
26.58
26.18
14
3.55
FCF margin%
11.94
9.47
7.54
8.44
10.42
9.16
9.24
9.16
8.55
6.68
4.55
9.16
9.16
77
1.180
FCF / Net incomex
0.266
0.296
0.263
0.273
0.271
0.241
0.213
0.234
0.257
0.236
1.361
0.236
0.260
5
6.10
ROIC%
0.40
0.40
0.40
0.40
0.40
0.79
0.65
0.40
0.40
0.40
29.89
0.40
0.40
26
29.23
Return on equity%
11.00
11.18
9.81
11.51
12.05
14.22
13.33
12.41
14.39
15.44
19.44
14.22
12.23
54
16.35
Return on assets%
21.70
23.63
22.52
23.70
25.18
28.11
26.64
23.78
26.22
24.12
3.90
26.22
23.95
50
35.68
EPS¥
77.25
86.04
83.62
88.65
86.48
89.89
85.10
92.62
93.77
95.67
38.89
2.04%
2.90%
—
12.78
EPS growth%
12.53
11.51
10.70
12.59
14.83
14.45
12.32
13.49
15.67
16.64
7.43
14.45
13.04
51
26.32
Bookvalue per sh¥
52.91
55.18
52.45
51.27
54.05
55.37
62.52
57.29
55.55
58.64
89.32
1.64%
1.74%
—
106.83
FCF per share¥
157.11
187.86
220.31
256.78
271.88
323.71
350.02
351.60
342.19
359.97
37.88
5.77%
10.17%
—
93.89
Dividend per sh¥
41.44
44.95
46.19
47.06
47.04
53.57
51.45
57.13
61.78
70.26
95.05
8.35%
5.16%
—
13.98
Div yield (avg)%
6.36
5.66
4.36
7.17
8.83
7.20
4.26
2.20
0.40
0.40
8.02
2.20
5.01
80
6.08
Payout ratio%
28.73
29.65
30.65
30.18
32.84
32.16
29.83
31.47
32.75
33.09
4.86
32.16
31.06
18
40.85
Shares (diluted)M
37.72
40.30
40.50
40.35
35.23
38.08
33.80
30.75
33.06
35.54
41.78
0.17%
(1.85%)
5
14.54
Buyback yield%
25.23
26.66
25.35
27.77
26.17
23.54
20.67
18.07
15.68
17.31
14.13
18.07
24.38
91
1.652
D/E ratiox
1.712
1.976
2.222
2.491
2.546
2.863
2.851
3.194
3.137
3.598
0.152
3.137
2.699
31
6.138
Enterprise value¥B
5.420
5.741
6.334
6.379
6.440
6.963
6.582
6.183
6.573
7.046
0.819
1.81%
3.39%
16
9.094
LT debt¥B
9.908
9.939
11.00
12.22
14.13
14.33
14.46
15.67
17.58
18.05
1.460
5.02%
6.32%
67
Revenue
¥9.597B
4.03%
1.00×
Cost of revenue
¥6.718B
4.03%
1.00×
Operating expenses
¥1.524B
3.55%
0.95×
Goodwill & intangibles
14.24%
Spread over hurdle
18.37%