0.163
Revenue¥B
1.213
1.299
1.371
1.435
1.502
1.616
1.732
1.875
2.027
2.164
0.179
7.57%
6.47%
45
6.20
Revenue growth%
12.28
9.50
11.71
9.04
8.80
6.89
5.65
7.04
6.31
5.95
6.15
6.31
7.92
82
4.30
Gross margin%
14.08
11.63
14.18
16.74
18.62
18.20
17.17
17.65
18.17
16.72
13.57
17.65
16.95
40
8.78
Operating margin%
19.72
20.72
20.71
21.72
24.47
24.34
25.05
23.69
22.77
24.98
27.68
24.34
23.23
22
8.71
Net margin%
8.80
10.05
7.81
8.58
7.27
6.61
7.27
9.48
10.05
10.96
9.13
9.48
8.69
38
6.621
P/E ratio (avg)x
6.503
6.543
6.396
6.055
5.709
5.546
5.065
5.549
4.987
5.348
19.84
5.348
5.629
33
17.06
EV/EBITx
30.31
31.57
26.95
26.34
24.92
27.19
23.48
20.18
19.01
17.65
14.87
20.18
25.63
72
5.38
FCF yield (avg)%
14.70
16.91
15.69
12.89
13.79
16.06
16.42
13.63
13.86
14.18
9.77
14.18
14.44
81
6.65
FCF margin%
7.15
6.77
9.58
11.51
12.14
14.30
11.51
14.08
11.86
13.07
3.70
13.07
11.69
33
0.848
FCF / Net incomex
0.259
0.306
0.346
0.364
0.427
0.491
0.528
0.619
0.612
0.696
0.223
0.612
0.459
92
20.73
ROIC%
9.06
8.92
8.13
5.83
7.34
9.18
9.41
9.74
12.04
10.62
10.36
9.74
9.12
89
24.80
Return on equity%
32.61
33.11
34.94
32.47
30.31
28.72
27.13
25.73
23.47
21.75
11.20
25.73
29.52
75
9.98
Return on assets%
30.66
33.22
32.70
30.72
27.78
26.28
28.10
27.50
30.42
31.97
5.40
28.10
30.54
21
181.70
EPS¥
182.76
179.27
177.75
190.94
181.00
203.12
191.58
198.18
229.60
234.27
189.82
5.30%
2.38%
—
5.34
EPS growth%
22.43
21.53
20.97
20.83
20.81
19.45
19.29
17.38
16.34
16.07
10.64
17.38
20.13
55
111.37
Bookvalue per sh¥
184.56
193.84
189.66
191.57
208.26
183.31
187.30
195.39
192.26
175.98
88.51
(3.31%)
0.53%
—
55.59
FCF per share¥
171.09
172.74
197.69
232.38
266.20
274.32
326.58
372.33
427.30
470.14
90.25
12.05%
12.29%
—
190.83
Dividend per sh¥
208.98
230.35
227.59
218.82
254.57
292.73
300.57
298.71
348.95
355.62
115.39
6.91%
6.41%
—
2.33
Div yield (avg)%
17.09
17.06
15.31
16.42
14.08
15.68
16.41
16.18
17.66
17.08
18.62
16.41
16.41
22
8.38
Payout ratio%
5.22
3.61
3.98
2.68
2.69
0.57
2.05
4.26
1.56
3.15
12.70
2.05
2.92
50
3.757
Shares (diluted)M
4.304
4.200
4.624
4.513
4.198
4.486
4.349
4.055
4.104
4.550
3.637
1.62%
1.78%
6
14.61
Buyback yield%
21.11
23.43
25.50
23.53
25.52
24.69
26.02
23.78
21.04
19.26
23.52
23.78
23.66
11
1.566
D/E ratiox
0.230
0.230
0.222
0.205
0.198
0.193
0.196
0.205
0.192
0.212
0.150
0.196
0.205
60
2.366
Enterprise value¥B
2.054
2.202
2.348
2.431
2.843
2.991
3.570
3.900
4.504
5.427
0.928
13.81%
12.29%
83
0.363
LT debt¥B
2.375
2.703
2.633
3.102
3.494
3.656
3.524
3.820
4.303
5.080
1.282
7.77%
8.89%
67
Revenue
¥2.164B
6.47%
1.00×
Cost of revenue
¥1.144B
6.67%
1.02×
Operating expenses
¥355.5M
5.83%
0.94×
Goodwill & intangibles
14.55%
Spread over hurdle
44.88%