6.302
Revenue¥B
8.309
8.370
8.525
8.765
8.709
8.849
8.869
9.103
9.314
9.320
6.831
1.37%
1.15%
45
4.13
Revenue growth%
30.35
30.37
29.84
27.28
25.97
25.04
26.64
26.89
26.77
28.84
26.84
26.77
27.08
45
19.72
Gross margin%
27.12
28.56
26.65
28.84
31.12
28.29
27.55
26.39
23.83
21.03
20.96
26.39
27.34
78
24.36
Operating margin%
7.17
9.83
12.43
15.26
13.12
12.66
12.93
10.26
7.87
7.80
13.47
10.26
11.35
79
11.44
Net margin%
15.69
14.75
16.79
19.36
21.80
18.94
18.67
16.73
17.57
19.18
3.66
18.67
18.12
91
35.51
P/E ratio (avg)x
6.247
5.806
5.848
6.066
5.958
5.428
5.994
6.199
5.707
5.088
7.541
5.707
5.903
18
12.31
EV/EBITx
12.44
11.32
11.88
11.42
10.56
11.75
12.47
13.92
13.91
13.31
29.43
13.31
12.16
69
21.63
FCF yield (avg)%
27.34
25.43
23.08
24.31
26.59
27.08
29.13
29.64
28.56
28.93
4.18
28.93
27.21
54
23.90
FCF margin%
8.83
10.32
10.33
11.82
10.08
12.02
10.37
10.14
13.10
10.65
4.94
10.65
10.35
43
0.737
FCF / Net incomex
0.549
0.575
0.530
0.550
0.506
0.516
0.529
0.493
0.495
0.460
0.927
0.495
0.523
27
26.10
ROIC%
17.50
20.29
18.95
17.00
15.09
16.51
16.69
19.38
17.23
19.17
6.39
17.23
17.37
12
21.75
Return on equity%
9.19
10.36
12.82
14.10
12.67
11.56
9.44
9.50
9.17
10.50
4.71
9.50
10.43
78
11.96
Return on assets%
19.37
19.71
16.85
17.54
19.87
20.90
23.01
20.78
22.22
23.62
6.55
22.22
20.32
87
251.91
EPS¥
95.15
109.08
124.86
147.10
153.88
147.02
142.33
135.14
129.36
138.35
279.67
(2.11%)
5.16%
—
18.09
EPS growth%
2.31
0.83
0.40
0.40
0.40
2.03
1.77
4.55
4.21
2.00
10.63
2.03
1.88
73
85.79
Bookvalue per sh¥
259.75
280.97
299.40
303.77
302.91
294.83
259.19
258.77
269.25
286.09
382.58
(1.14%)
1.60%
—
311.85
FCF per share¥
287.74
318.42
308.75
285.42
315.77
343.61
358.90
365.63
347.50
317.99
346.02
0.14%
1.24%
—
148.32
Dividend per sh¥
316.47
373.45
421.33
467.17
475.99
479.55
561.55
572.10
597.28
621.82
374.44
5.49%
7.68%
—
3.42
Div yield (avg)%
4.20
2.56
2.54
0.40
3.24
5.59
7.35
7.56
9.04
7.72
28.93
7.56
4.90
21
28.32
Payout ratio%
5.98
7.12
9.38
10.51
11.12
8.61
6.12
3.93
5.83
8.13
19.20
6.12
7.62
35
18.34
Shares (diluted)M
27.76
28.19
30.17
32.70
36.59
35.44
37.27
36.43
34.38
38.67
18.73
1.11%
4.94%
92
16.45
Buyback yield%
0.40
1.97
2.49
0.40
1.97
3.39
6.09
5.62
6.05
4.78
29.00
5.62
2.94
28
1.484
D/E ratiox
0.396
0.427
0.431
0.404
0.409
0.465
0.476
0.550
0.517
0.509
0.866
0.509
0.448
94
2.010
Enterprise value¥B
4.777
5.516
6.028
6.718
6.520
6.649
6.942
7.150
8.262
9.428
3.377
7.66%
8.45%
43
9.976
LT debt¥B
9.883
10.83
11.97
12.89
15.36
15.91
16.01
18.28
19.02
21.05
8.307
6.51%
9.42%
90
Revenue
¥9.320B
1.15%
1.00×
Cost of revenue
¥5.837B
1.26%
1.01×
Operating expenses
¥1.489B
1.23%
1.01×
Goodwill & intangibles
16.39%