1.592
Revenue¥B
4.536
4.696
4.789
4.940
5.058
5.232
5.343
5.553
5.809
5.947
1.640
3.29%
2.81%
20
24.44
Revenue growth%
21.20
18.55
15.58
14.80
15.67
18.26
17.43
17.37
19.01
21.98
15.30
18.26
17.84
71
25.05
Gross margin%
3.42
3.61
4.71
2.10
3.54
2.93
2.33
3.30
3.43
1.19
27.88
2.93
3.36
32
4.32
Operating margin%
15.81
17.29
17.58
14.75
11.83
9.85
12.07
12.62
11.23
8.82
27.96
11.23
12.35
74
8.90
Net margin%
26.23
25.95
26.70
29.69
31.19
33.24
31.69
33.97
32.57
29.88
16.24
32.57
30.53
88
23.81
P/E ratio (avg)x
24.80
27.41
27.17
29.36
29.68
26.98
26.28
25.43
23.98
25.44
23.50
25.44
26.63
19
9.249
EV/EBITx
20.44
22.57
21.62
20.18
21.70
22.95
23.44
25.98
25.33
26.14
7.618
25.33
22.76
90
27.90
FCF yield (avg)%
28.47
30.95
30.59
33.57
34.58
32.78
32.00
33.63
33.86
35.08
19.03
33.63
33.17
70
25.40
FCF margin%
7.89
6.04
6.17
5.74
4.30
2.33
2.66
3.39
4.13
2.35
8.38
2.66
4.21
6
1.015
FCF / Net incomex
2.509
2.528
2.663
2.925
3.098
3.634
3.590
4.164
5.006
5.015
0.714
4.164
3.344
37
26.45
ROIC%
4.25
1.90
3.64
2.34
0.83
1.17
3.10
1.10
2.32
2.08
11.23
2.08
2.20
17
12.74
Return on equity%
24.50
23.76
23.09
24.24
23.87
25.21
27.74
29.07
27.36
26.18
13.45
27.36
24.85
86
5.04
Return on assets%
9.84
10.34
11.91
10.32
12.07
10.44
12.48
9.67
8.71
10.09
27.09
10.09
10.33
65
29.46
EPS¥
147.27
160.76
162.33
150.76
168.01
183.74
174.25
197.27
219.37
232.93
31.94
6.75%
4.42%
—
10.11
EPS growth%
7.85
5.45
2.56
5.16
6.41
5.17
5.66
8.63
7.08
7.54
19.52
7.08
6.04
79
101.34
Bookvalue per sh¥
83.78
93.77
94.88
92.52
104.95
104.73
103.62
115.98
136.80
151.02
80.02
7.55%
6.87%
—
29.34
FCF per share¥
65.20
56.22
47.79
45.10
39.61
39.21
41.12
42.24
38.62
34.50
89.36
(2.73%)
(6.77%)
—
107.61
Dividend per sh¥
42.67
50.99
58.73
60.11
66.62
77.48
78.10
84.32
90.94
109.24
129.31
10.40%
10.68%
—
10.83
Div yield (avg)%
27.72
28.19
30.20
30.91
28.99
30.20
29.09
29.32
30.58
31.44
12.81
30.20
29.76
31
18.55
Payout ratio%
17.51
15.06
17.81
18.67
20.55
23.03
24.49
22.75
22.19
23.47
13.21
23.03
21.37
40
22.53
Shares (diluted)M
26.21
29.05
31.30
36.97
42.29
44.44
45.18
52.70
59.84
61.13
22.72
7.65%
9.37%
85
10.38
Buyback yield%
19.39
20.56
21.31
21.07
23.88
25.36
23.43
21.83
21.12
23.10
10.16
23.10
21.57
41
1.725
D/E ratiox
0.549
0.599
0.635
0.629
0.618
0.593
0.614
0.655
0.731
0.797
1.679
0.655
0.623
26
1.321
Enterprise value¥B
8.675
8.920
8.245
7.794
7.501
8.184
8.819
9.660
10.50
10.04
6.132
6.01%
2.18%
21
5.361
LT debt¥B
1.557
1.515
1.491
1.681
1.893
2.168
2.287
2.280
2.269
2.574
3.358
6.34%
7.14%
17
Revenue
¥5.947B
2.81%
1.00×
Cost of revenue
¥3.036B
2.90%
1.01×
Operating expenses
¥1.140B
2.58%
0.98×
Goodwill & intangibles
20.13%
Return on capital
210.74%
Spread over hurdle
204.29%