1.773
Revenue¥B
4.873
4.888
4.950
5.064
5.082
4.975
5.029
4.947
4.954
4.894
1.916
(0.75%)
0.28%
82
15.97
Revenue growth%
10.88
13.83
15.67
16.68
17.68
19.09
16.34
18.71
20.98
22.42
23.15
19.09
17.18
31
7.32
Gross margin%
27.69
30.40
32.45
30.61
33.45
31.61
30.53
33.29
30.89
27.93
26.12
30.89
30.75
14
21.71
Operating margin%
17.44
17.32
14.52
16.41
17.41
14.85
13.78
11.61
10.15
9.86
27.95
11.61
14.68
22
2.86
Net margin%
5.39
5.98
8.85
6.00
8.79
7.48
5.64
6.80
8.88
6.46
11.75
6.80
6.63
34
25.21
P/E ratio (avg)x
17.59
17.60
17.20
17.26
18.74
16.72
18.24
16.35
17.92
16.12
33.81
16.72
17.43
54
32.77
EV/EBITx
48.83
52.27
59.09
63.45
70.13
78.33
79.09
88.59
95.59
107.8
15.94
88.59
74.23
40
3.74
FCF yield (avg)%
11.33
9.85
8.20
9.41
11.98
13.45
14.85
12.61
10.30
9.89
20.40
12.61
10.81
92
26.89
FCF margin%
15.60
17.01
15.01
14.99
16.76
16.59
15.14
14.32
15.04
17.97
7.48
15.14
15.37
7
1.384
FCF / Net incomex
0.138
0.151
0.141
0.138
0.130
0.139
0.143
0.134
0.134
0.133
0.704
0.134
0.138
8
18.73
ROIC%
18.04
19.75
18.45
16.48
18.86
16.12
13.91
11.20
10.83
9.86
21.64
11.20
16.30
45
18.76
Return on equity%
16.67
15.31
16.38
17.67
16.84
15.02
17.70
18.91
20.81
23.10
25.89
18.91
17.25
18
14.90
Return on assets%
7.51
5.55
6.68
7.77
6.85
5.79
7.18
6.11
5.53
4.85
11.75
5.79
6.39
40
136.45
EPS¥
35.42
31.65
28.76
27.27
29.03
26.15
27.90
29.82
32.46
28.63
147.06
(0.28%)
(2.30%)
—
29.17
EPS growth%
3.26
1.84
2.91
3.14
3.77
1.78
3.86
2.74
2.70
0.48
24.20
2.70
2.82
19
38.30
Bookvalue per sh¥
88.49
83.31
79.70
84.45
93.49
90.50
98.28
106.73
100.54
104.21
78.79
2.20%
2.48%
—
223.24
FCF per share¥
208.85
221.91
241.19
219.56
214.51
205.98
210.93
226.36
206.91
183.18
231.20
(3.11%)
(1.37%)
—
135.80
Dividend per sh¥
168.77
169.79
175.91
153.49
160.28
166.36
155.14
156.86
142.25
126.19
119.82
(4.67%)
(2.64%)
—
26.74
Div yield (avg)%
14.30
14.88
15.21
14.58
15.59
15.85
18.50
20.74
18.41
20.21
20.98
18.50
15.72
60
12.89
Payout ratio%
8.27
8.87
9.68
7.95
7.80
7.80
6.55
6.93
5.24
2.78
19.95
6.55
7.80
89
12.49
Shares (diluted)M
15.29
15.79
15.18
17.06
16.81
15.87
16.48
16.48
17.40
17.26
12.25
0.53%
1.10%
37
10.82
Buyback yield%
25.71
22.93
23.80
22.75
25.21
26.11
27.11
25.02
27.73
25.63
29.90
26.11
25.42
69
0.976
D/E ratiox
0.201
0.214
0.233
0.249
0.274
0.272
0.279
0.279
0.333
0.400
1.268
0.279
0.273
58
3.012
Enterprise value¥B
0.239
0.251
0.236
0.232
0.268
0.255
0.272
0.318
0.360
0.343
1.016
5.06%
4.89%
79
1.114
LT debt¥B
3.943
3.965
3.970
4.610
4.357
4.175
4.525
5.228
5.381
5.423
0.194
4.47%
3.54%
23
Revenue
¥4.894B
0.28%
1.00×
Cost of revenue
¥2.444B
0.75%
1.05×
Operating expenses
¥861.9M
(0.35%)
0.94×
Spread over hurdle
62.39%