0.218
Revenue¥B
2.548
2.762
2.921
3.166
3.406
3.590
3.756
4.065
4.425
4.620
0.240
6.29%
6.63%
60
24.62
Revenue growth%
23.10
23.66
24.99
27.09
29.48
29.89
32.09
33.23
34.49
35.44
19.62
33.23
29.68
71
18.73
Gross margin%
20.39
18.39
15.55
13.43
15.42
15.67
16.57
16.88
19.72
19.47
3.11
16.88
16.73
13
5.38
Operating margin%
31.14
33.95
32.06
32.31
32.22
32.44
31.30
30.78
30.30
31.57
20.85
31.30
31.82
32
16.95
Net margin%
11.49
9.74
12.13
11.98
14.09
14.28
15.27
12.61
10.22
12.45
4.65
12.61
12.29
13
33.51
P/E ratio (avg)x
13.72
13.30
12.26
12.25
10.87
11.07
10.02
9.697
10.65
10.81
8.434
10.65
10.97
69
28.32
EV/EBITx
26.52
28.40
29.68
26.51
25.10
27.99
26.11
26.68
26.61
26.77
33.76
26.68
26.64
94
13.56
FCF yield (avg)%
15.62
15.82
17.09
15.46
15.57
14.61
16.59
14.73
14.22
16.35
14.32
14.73
15.60
12
4.57
FCF margin%
9.75
8.34
7.37
5.84
7.64
7.09
5.97
3.85
1.86
4.29
28.82
4.29
6.53
81
0.861
FCF / Net incomex
1.111
0.972
0.911
0.845
0.728
0.740
0.664
0.597
0.540
0.485
0.230
0.597
0.734
33
19.49
ROIC%
23.74
20.94
21.54
22.56
19.68
18.40
20.86
21.31
20.17
19.66
23.79
20.17
20.90
85
17.33
Return on equity%
30.53
29.07
26.75
23.90
24.26
23.23
21.02
19.14
19.57
22.49
9.11
21.02
23.57
34
24.46
Return on assets%
10.32
10.28
10.23
11.16
12.60
9.94
8.25
7.62
8.17
9.26
27.03
8.25
10.09
44
94.99
EPS¥
217.16
215.97
225.11
219.56
188.50
171.85
182.92
164.98
168.52
172.41
103.61
(1.77%)
(2.42%)
—
9.49
EPS growth%
10.20
8.24
5.56
4.86
3.25
4.94
7.34
10.10
11.20
14.15
3.37
10.10
7.79
78
144.13
Bookvalue per sh¥
519.51
531.24
565.58
632.87
736.47
733.44
873.92
901.97
1,008
1,035
313.54
7.04%
8.21%
—
142.73
FCF per share¥
232.01
217.22
207.84
215.30
202.21
207.67
195.57
175.33
183.96
200.42
282.62
(0.18%)
(1.36%)
—
136.58
Dividend per sh¥
103.31
99.40
104.07
115.87
123.80
142.14
139.06
153.08
152.23
168.24
99.62
6.33%
4.78%
—
9.27
Div yield (avg)%
22.13
22.63
20.36
17.59
14.70
16.62
18.19
16.89
15.27
12.95
22.47
16.62
17.24
77
5.96
Payout ratio%
10.87
12.72
13.42
13.48
16.13
19.13
16.35
18.82
20.32
17.34
10.48
18.82
16.24
41
13.19
Shares (diluted)M
13.85
13.55
14.99
15.60
15.31
17.27
16.76
17.48
16.54
15.43
13.17
0.16%
2.36%
16
12.78
Buyback yield%
24.11
21.98
20.09
21.86
24.75
27.71
30.27
30.31
29.79
27.18
8.21
29.79
25.96
90
0.296
D/E ratiox
0.500
0.560
0.627
0.737
0.786
0.861
1.007
1.024
1.011
1.139
1.491
1.011
0.823
64
0.954
Enterprise value¥B
0.635
0.763
0.816
0.843
0.899
1.059
1.086
1.158
1.386
1.495
1.716
10.71%
8.89%
12
2.358
LT debt¥B
2.747
2.806
2.897
3.125
3.037
3.308
3.334
3.845
4.306
4.893
0.367
10.00%
6.01%
46
Revenue
¥4.620B
6.63%
1.00×
Cost of revenue
¥2.829B
6.82%
1.02×
Operating expenses
¥1.027B
6.55%
0.99×
Goodwill & intangibles
15.87%