9.415
Revenue¥B
8.763
9.509
10.35
10.94
11.76
12.49
13.53
14.51
15.71
17.19
10.15
7.89%
7.89%
69
2.35
Revenue growth%
16.20
15.51
15.75
13.17
13.59
14.68
11.69
11.31
10.66
10.92
5.04
11.31
13.38
34
23.04
Gross margin%
25.01
27.62
27.85
27.07
27.20
30.02
32.95
30.35
28.66
25.82
6.70
30.02
27.74
95
12.10
Operating margin%
13.48
12.97
14.21
12.20
11.82
11.90
11.10
12.92
10.09
9.94
11.73
11.10
12.05
72
6.07
Net margin%
30.22
33.08
30.81
30.34
27.60
24.60
24.03
21.77
23.44
24.50
14.40
24.03
26.10
68
8.036
P/E ratio (avg)x
22.13
25.21
28.06
32.51
31.49
35.57
41.86
43.51
47.27
52.40
21.62
43.51
34.04
39
29.77
EV/EBITx
50.61
48.76
47.50
48.73
46.64
50.32
45.18
45.62
49.95
54.01
32.00
49.95
48.75
47
29.66
FCF yield (avg)%
11.99
11.28
9.55
9.82
10.74
9.37
8.48
7.12
6.89
4.57
20.42
7.12
9.46
9
4.65
FCF margin%
13.12
13.81
14.66
13.77
14.74
17.56
18.15
20.30
21.58
21.50
25.83
20.30
16.15
64
1.251
FCF / Net incomex
2.222
2.657
2.935
3.364
3.375
3.453
3.687
4.305
4.285
4.703
1.109
4.285
3.414
40
24.14
ROIC%
17.45
15.96
18.48
20.11
21.53
23.04
23.31
21.36
19.24
17.92
9.74
21.36
19.68
82
8.09
Return on equity%
13.51
14.77
12.61
10.01
7.17
5.29
5.03
5.78
5.48
3.41
6.29
5.29
6.47
45
6.18
Return on assets%
6.36
8.09
7.05
4.19
3.73
0.89
1.99
4.07
5.61
2.74
3.11
2.74
4.13
67
190.71
EPS¥
132.42
126.54
132.08
145.73
143.69
165.81
156.99
166.82
193.19
211.30
199.36
8.02%
4.47%
—
7.31
EPS growth%
24.49
23.85
24.99
22.12
19.28
18.85
19.95
19.88
19.68
20.79
5.92
19.88
20.37
42
173.02
Bookvalue per sh¥
185.61
190.65
185.29
177.27
187.93
169.09
167.84
159.31
141.52
134.25
95.37
(6.51%)
(2.57%)
—
165.11
FCF per share¥
197.47
189.35
204.25
187.85
178.82
196.67
206.12
187.16
202.08
229.32
102.20
5.10%
1.12%
—
216.60
Dividend per sh¥
142.42
138.42
162.30
186.19
183.42
186.43
191.02
211.67
216.80
238.43
76.38
5.39%
6.78%
—
9.68
Div yield (avg)%
20.16
22.84
24.36
21.42
24.34
23.80
22.41
20.07
22.18
23.11
12.65
22.41
22.63
26
20.91
Payout ratio%
19.64
17.41
17.92
16.02
13.83
13.59
11.71
12.27
11.49
11.32
25.40
11.71
13.71
52
40.60
Shares (diluted)M
57.74
56.22
57.05
57.39
57.75
65.34
72.96
85.00
91.38
93.82
40.04
10.19%
5.25%
53
23.67
Buyback yield%
24.61
24.63
24.15
23.45
22.79
21.05
21.60
24.26
23.90
25.17
5.21
23.90
24.02
25
0.964
D/E ratiox
1.700
1.781
1.726
1.705
1.709
1.658
1.670
1.753
1.769
1.797
1.326
1.753
1.717
39
5.130
Enterprise value¥B
12.48
13.98
14.07
14.91
15.16
15.30
16.27
15.79
14.68
13.39
12.86
(2.45%)
1.09%
84
14.82
LT debt¥B
8.002
7.424
7.079
6.846
6.136
6.582
6.890
7.076
6.868
6.937
12.10
2.48%
(0.50%)
52
Revenue
¥17.19B
7.89%
1.00×
Cost of revenue
¥12.03B
8.09%
1.02×
Operating expenses
¥2.698B
7.81%
0.99×
Goodwill & intangibles
15.83%
Spread over hurdle
(2.72%)