0.891
Revenue¥B
1.205
1.267
1.368
1.459
1.539
1.623
1.723
1.846
2.014
2.136
0.980
6.79%
6.78%
25
29.80
Revenue growth%
8.82
10.70
12.05
9.49
11.02
9.06
11.67
13.94
13.20
12.55
8.71
12.55
11.34
18
23.05
Gross margin%
5.14
4.83
6.33
7.84
7.87
6.96
8.32
9.94
9.86
10.94
10.92
9.86
7.85
10
22.65
Operating margin%
25.81
27.29
25.83
24.21
26.00
26.38
25.45
22.99
22.44
20.62
9.91
22.99
25.63
15
13.39
Net margin%
10.28
10.90
10.26
9.72
11.70
10.84
10.82
8.80
9.46
11.59
8.88
10.82
10.55
50
9.411
P/E ratio (avg)x
10.43
11.18
12.45
12.96
14.97
17.74
17.14
16.91
17.09
19.32
11.90
17.14
15.94
21
19.54
EV/EBITx
32.33
28.96
30.32
29.47
29.24
28.06
30.23
29.10
31.52
32.36
15.00
30.23
29.85
40
6.29
FCF yield (avg)%
7.53
6.10
7.04
8.01
9.17
9.52
10.17
12.53
14.06
16.29
16.76
12.53
9.35
10
12.69
FCF margin%
31.06
28.93
26.81
27.79
30.50
32.81
35.76
37.99
40.15
38.30
15.24
37.99
31.94
55
0.558
FCF / Net incomex
1.009
0.867
0.921
0.948
0.972
0.836
0.873
0.922
0.931
0.846
0.550
0.873
0.921
46
4.29
ROIC%
5.17
7.32
4.65
6.95
4.76
3.57
2.28
2.11
0.40
0.40
3.68
2.11
4.11
75
3.78
Return on equity%
9.85
12.39
12.67
12.21
12.63
14.17
11.23
10.56
12.62
14.21
24.93
12.62
12.51
59
14.26
Return on assets%
28.91
29.86
32.70
30.65
33.57
34.72
36.78
39.37
38.21
37.01
15.04
37.01
34.14
38
189.94
EPS¥
180.90
197.72
194.47
198.59
215.35
188.75
167.09
174.00
184.25
167.50
207.58
(4.90%)
(0.08%)
—
19.64
EPS growth%
12.86
12.05
10.08
12.58
10.62
10.47
12.65
15.16
13.00
12.65
10.70
12.65
12.61
93
60.44
Bookvalue per sh¥
180.13
200.28
192.89
195.04
212.00
228.50
207.17
217.13
199.05
183.67
179.48
(2.83%)
1.22%
—
148.97
FCF per share¥
27.30
26.65
28.56
29.20
28.98
32.10
30.41
29.59
30.57
29.84
74.17
0.59%
0.55%
—
122.45
Dividend per sh¥
236.96
260.19
263.34
273.16
290.58
266.25
242.51
260.08
271.06
292.22
139.70
0.11%
1.36%
—
27.60
Div yield (avg)%
22.04
21.87
22.56
24.09
22.55
22.94
20.38
17.52
15.22
13.13
26.77
17.52
21.96
44
16.74
Payout ratio%
15.77
18.73
16.99
19.81
20.86
23.60
24.91
22.40
22.84
24.83
24.86
23.60
21.63
39
8.368
Shares (diluted)M
7.562
7.119
7.274
6.525
6.526
6.393
6.528
6.529
6.191
5.572
7.915
(3.11%)
(2.85%)
85
22.12
Buyback yield%
20.44
21.79
20.24
20.11
20.85
18.52
16.57
18.40
17.55
19.65
22.74
18.40
19.88
54
0.583
D/E ratiox
1.082
1.144
1.131
1.249
1.238
1.416
1.489
1.592
1.550
1.689
0.802
1.550
1.332
46
1.939
Enterprise value¥B
3.043
3.538
3.824
4.340
4.756
4.916
5.791
5.968
6.580
7.095
1.779
8.33%
10.72%
22
1.088
LT debt¥B
1.052
1.102
1.182
1.115
1.220
1.291
1.419
1.434
1.237
1.268
2.023
0.77%
0.86%
67
Revenue
¥2.136B
6.78%
1.00×
Cost of revenue
¥1.232B
7.03%
1.02×
Operating expenses
¥280.8M
6.25%
0.95×