2.987
Revenue¥B
7.097
7.324
7.453
7.751
8.161
8.295
8.573
8.759
9.173
9.539
3.258
3.17%
3.64%
40
23.60
Revenue growth%
9.89
11.87
12.36
9.66
9.17
8.27
9.63
9.16
9.83
12.24
10.23
9.63
9.75
52
12.90
Gross margin%
8.39
10.39
11.96
12.79
13.67
16.53
13.87
15.04
15.79
14.68
4.09
15.04
13.77
76
23.16
Operating margin%
14.33
16.79
16.39
16.71
14.88
14.31
17.05
14.61
15.91
17.07
8.27
15.91
16.15
32
14.19
Net margin%
4.73
2.27
0.40
1.35
1.09
1.81
1.49
0.64
3.43
0.98
26.39
1.49
1.42
76
16.42
P/E ratio (avg)x
26.09
28.58
32.36
38.82
46.25
48.11
52.76
54.88
54.81
64.15
37.83
54.81
47.18
95
31.14
EV/EBITx
18.73
17.07
18.41
19.60
18.44
16.78
17.40
19.27
20.30
21.00
32.11
19.27
18.58
14
4.72
FCF yield (avg)%
17.95
19.89
20.14
22.12
19.33
17.23
17.47
19.40
20.26
19.77
25.60
19.40
19.59
42
28.22
FCF margin%
27.37
26.17
28.04
26.79
24.15
22.55
22.99
24.01
26.31
23.66
18.97
23.66
25.16
43
0.947
FCF / Net incomex
0.981
0.945
0.877
0.967
0.987
0.935
0.944
0.865
0.801
0.792
1.567
0.865
0.940
80
16.14
ROIC%
12.59
10.15
9.77
11.86
12.65
12.07
13.03
14.05
14.18
14.77
7.73
14.05
12.62
63
6.27
Return on equity%
15.72
14.29
13.66
15.70
13.34
13.06
11.73
12.89
11.54
14.42
13.80
12.89
13.50
46
15.08
Return on assets%
9.17
11.54
12.27
13.67
12.21
12.27
14.72
13.34
16.03
13.66
10.49
13.66
12.81
55
190.28
EPS¥
205.08
235.59
246.04
289.37
316.28
312.83
327.86
377.48
378.71
414.58
194.50
5.56%
8.85%
—
29.76
EPS growth%
27.84
30.29
30.45
32.14
29.74
31.99
33.07
34.05
33.14
33.89
12.34
33.14
32.06
93
170.63
Bookvalue per sh¥
83.47
77.64
72.63
63.83
69.02
70.00
64.69
67.60
70.52
68.78
112.89
(0.07%)
(2.13%)
—
129.42
FCF per share¥
276.66
312.96
319.52
374.53
381.82
438.14
492.85
554.13
616.58
587.53
122.41
9.00%
7.77%
—
166.81
Dividend per sh¥
197.21
219.24
206.72
200.70
206.58
204.39
196.14
217.80
238.39
211.88
84.20
0.51%
1.11%
—
12.00
Div yield (avg)%
24.73
24.33
23.01
23.06
21.66
21.04
23.57
26.19
27.10
26.88
18.20
26.19
23.95
13
13.74
Payout ratio%
21.49
19.81
20.72
20.64
20.34
18.64
19.61
22.45
23.60
22.57
12.88
22.45
20.68
92
14.09
Shares (diluted)M
20.53
21.86
24.72
26.54
28.87
33.52
39.26
45.49
48.25
48.64
14.64
10.99%
9.19%
32
9.59
Buyback yield%
12.30
10.61
13.16
13.23
15.35
13.13
12.50
12.13
12.38
11.39
17.00
12.38
12.44
57
1.569
D/E ratiox
0.357
0.349
0.326
0.372
0.380
0.414
0.428
0.420
0.466
0.468
1.570
0.428
0.397
59
1.849
Enterprise value¥B
1.639
1.769
1.603
1.507
1.500
1.358
1.360
1.348
1.279
1.140
5.347
(5.34%)
(3.58%)
53
0.975
LT debt¥B
1.863
1.831
2.066
2.244
2.177
2.213
2.343
2.263
2.128
2.044
0.578
(1.25%)
0.79%
86
Revenue
¥9.539B
3.64%
1.00×
Cost of revenue
¥6.678B
3.64%
1.00×
Operating expenses
¥1.378B
2.66%
0.91×
Goodwill & intangibles
16.67%
Spread over hurdle
(0.76%)