0.802
Revenue¥B
2.103
2.267
2.429
2.650
2.800
2.992
3.248
3.471
3.678
3.894
0.836
6.82%
7.20%
77
4.76
Revenue growth%
4.85
5.56
6.42
6.78
6.23
7.68
9.87
8.38
10.17
12.13
13.33
9.87
7.23
59
5.42
Gross margin%
0.40
0.40
0.40
0.73
1.82
2.52
0.40
0.40
0.40
0.40
16.69
0.40
0.40
13
10.07
Operating margin%
20.93
22.35
19.42
20.10
19.49
22.21
22.40
22.66
19.77
21.13
2.23
22.21
21.03
18
3.65
Net margin%
15.31
15.42
13.48
13.78
15.16
15.67
17.46
16.02
13.36
15.57
14.22
15.67
15.37
44
21.85
P/E ratio (avg)x
16.04
17.19
16.46
15.82
15.92
16.04
17.49
17.68
19.34
21.30
30.55
17.68
16.83
11
9.419
EV/EBITx
38.99
46.71
51.23
51.42
54.39
57.86
65.84
79.43
89.50
90.68
28.99
79.43
56.13
38
15.34
FCF yield (avg)%
27.99
25.28
27.63
26.17
24.43
26.57
26.73
24.56
22.95
25.52
13.11
25.52
25.84
44
3.08
FCF margin%
5.47
4.80
3.07
0.55
0.40
0.40
0.40
2.50
3.13
3.18
4.24
2.50
2.78
61
0.675
FCF / Net incomex
0.795
0.809
0.780
0.821
0.819
0.878
0.950
0.976
1.102
1.188
1.658
0.976
0.850
93
25.16
ROIC%
15.21
18.14
16.13
18.81
20.20
22.25
21.32
21.12
18.87
16.56
14.79
21.12
18.84
44
29.37
Return on equity%
23.12
20.62
21.16
23.46
21.21
22.55
23.67
21.42
20.64
21.57
27.81
21.57
21.49
90
25.87
Return on assets%
24.50
24.96
24.35
21.79
24.53
21.95
19.90
18.73
17.96
19.68
18.00
19.68
21.87
63
101.39
EPS¥
292.95
291.51
325.41
322.70
306.11
315.01
304.00
343.09
351.05
400.35
111.95
5.51%
2.64%
—
23.52
EPS growth%
33.08
32.89
33.95
33.60
34.89
34.09
33.32
31.86
34.70
36.41
29.09
34.09
33.78
44
66.41
Bookvalue per sh¥
98.08
96.47
98.88
99.71
101.03
104.73
104.80
118.49
131.46
139.78
127.88
6.71%
4.40%
—
44.91
FCF per share¥
57.38
66.40
66.02
63.57
73.22
72.90
74.49
83.85
87.86
89.71
181.08
4.15%
4.88%
—
84.09
Dividend per sh¥
120.32
110.97
104.00
99.25
87.49
85.61
78.84
85.05
90.13
94.60
78.84
1.58%
(3.81%)
—
13.87
Div yield (avg)%
22.96
23.84
21.54
21.53
23.81
23.01
21.51
22.52
19.78
20.36
4.05
21.51
22.03
34
3.28
Payout ratio%
10.98
13.28
13.14
11.83
12.45
15.09
13.30
11.25
10.91
10.48
23.57
11.25
12.14
25
10.45
Shares (diluted)M
11.37
13.09
12.21
12.85
14.01
15.31
14.50
15.65
16.08
15.61
10.30
2.18%
3.68%
59
23.87
Buyback yield%
29.16
30.29
33.16
32.28
31.69
31.66
33.78
34.70
35.06
34.33
13.86
34.33
32.72
26
1.183
D/E ratiox
1.649
1.582
1.568
1.609
1.665
1.636
1.585
1.770
1.985
2.314
0.860
1.770
1.643
26
3.373
Enterprise value¥B
2.809
2.793
3.097
3.261
3.768
3.683
3.800
4.152
4.661
5.297
1.588
7.05%
6.87%
12
2.502
LT debt¥B
1.594
1.703
1.626
1.694
1.612
1.704
1.801
1.650
1.748
1.868
0.592
2.99%
1.06%
93
Revenue
¥3.894B
7.20%
1.00×
Cost of revenue
¥2.412B
6.93%
0.97×
Operating expenses
¥675.3M
7.96%
1.07×
Cash and investments
16.97%