4.069
Revenue¥B
5.350
5.361
5.449
5.551
5.594
5.618
5.596
5.590
5.729
5.662
4.206
0.24%
0.48%
8
28.54
Revenue growth%
9.97
7.19
6.34
6.07
6.03
4.76
4.95
3.83
2.99
5.10
27.73
4.76
5.57
66
12.72
Gross margin%
8.61
8.19
6.24
4.74
4.89
2.25
0.40
0.40
1.84
0.75
25.16
0.75
3.50
49
6.18
Operating margin%
12.18
14.56
17.25
19.28
21.84
21.87
24.56
27.06
27.11
26.88
23.31
26.88
21.85
90
21.02
Net margin%
12.84
13.19
14.51
11.97
14.38
13.28
14.58
12.84
15.68
17.20
7.68
14.58
13.83
7
15.79
P/E ratio (avg)x
28.52
31.73
34.66
31.74
29.61
29.94
29.65
33.52
37.56
40.69
9.009
33.52
31.74
54
16.73
EV/EBITx
22.10
24.01
24.96
24.50
24.48
26.42
30.73
35.49
37.14
40.34
16.13
35.49
25.69
42
14.88
FCF yield (avg)%
9.15
7.89
8.30
10.33
9.88
8.13
5.42
4.99
2.10
4.26
19.75
4.99
8.01
39
12.60
FCF margin%
24.92
25.95
28.44
25.57
27.92
25.29
26.89
25.06
27.37
28.78
9.69
26.89
26.42
13
1.325
FCF / Net incomex
1.085
1.255
1.422
1.584
1.773
1.948
1.892
2.252
2.339
2.636
0.823
2.252
1.833
10
19.35
ROIC%
5.98
8.39
10.12
9.35
7.21
8.90
10.76
8.56
6.57
6.23
4.94
8.56
8.48
5
28.72
Return on equity%
17.31
15.72
16.38
17.20
14.84
17.72
16.53
18.13
19.75
21.76
19.77
18.13
17.25
73
29.37
Return on assets%
28.30
28.62
25.88
26.41
27.17
24.36
21.53
22.66
24.86
25.49
23.87
24.36
25.69
23
214.94
EPS¥
103.57
101.38
94.33
95.22
102.47
94.53
95.63
97.82
104.96
115.54
234.32
2.43%
2.07%
—
26.14
EPS growth%
21.01
20.61
19.61
21.55
22.75
23.61
22.83
20.93
21.85
20.04
6.48
21.85
21.28
43
55.14
Bookvalue per sh¥
166.18
156.28
169.14
184.21
189.62
179.78
166.34
184.90
175.30
193.31
216.84
0.39%
1.91%
—
82.39
FCF per share¥
131.59
138.71
136.72
139.03
119.28
120.28
102.85
101.13
91.98
95.65
49.47
(4.32%)
(3.84%)
—
287.99
Dividend per sh¥
112.12
114.15
114.39
124.81
119.22
134.87
131.69
150.76
158.85
181.58
77.37
8.78%
5.60%
—
19.70
Div yield (avg)%
24.18
23.65
26.17
24.39
27.09
25.18
23.60
26.05
25.35
26.60
8.87
25.35
25.26
57
17.93
Payout ratio%
0.54
3.35
5.31
5.87
6.78
8.91
7.56
9.30
9.85
11.63
17.36
9.30
7.17
40
28.17
Shares (diluted)M
28.14
31.32
31.15
32.21
35.59
32.90
30.94
27.79
26.71
28.93
27.67
(4.06%)
1.16%
62
18.26
Buyback yield%
3.06
0.67
0.91
0.40
0.40
0.40
0.40
0.40
0.65
2.49
12.31
0.40
0.53
81
0.352
D/E ratiox
0.373
0.441
0.516
0.569
0.627
0.621
0.631
0.633
0.708
0.708
1.014
0.633
0.624
81
3.032
Enterprise value¥B
6.011
5.519
5.609
5.269
5.780
6.472
6.416
6.663
7.387
8.155
3.801
7.13%
2.96%
78
5.206
LT debt¥B
11.73
11.89
13.99
14.22
15.69
17.97
21.31
24.93
27.75
27.10
1.990
11.55%
10.76%
62
Revenue
¥5.662B
0.48%
1.00×
Cost of revenue
¥3.268B
0.66%
1.02×
Operating expenses
¥1.194B
(0.08%)
0.95×
Goodwill & intangibles
15.70%