8.827
Revenue¥B
7.445
7.391
7.480
7.442
7.413
7.448
7.564
7.674
7.722
7.713
9.262
0.79%
0.58%
88
16.60
Revenue growth%
9.51
11.83
12.45
14.45
14.49
12.85
11.74
11.88
9.64
11.72
3.39
11.74
11.85
92
8.13
Gross margin%
10.05
7.35
8.05
5.22
4.76
3.89
6.12
7.36
10.19
11.16
5.87
7.36
7.36
62
17.43
Operating margin%
23.45
20.46
20.75
22.51
22.52
21.52
23.86
22.97
23.36
21.75
13.83
22.97
22.51
74
12.15
Net margin%
12.72
13.91
14.79
15.36
13.20
12.73
10.44
11.11
9.34
11.82
18.72
11.11
12.73
72
14.30
P/E ratio (avg)x
27.57
31.49
30.22
31.91
35.69
33.71
38.31
40.86
46.87
47.13
20.51
40.86
34.70
26
15.97
EV/EBITx
16.99
19.55
19.38
22.93
26.27
30.27
35.70
42.04
45.94
44.60
17.26
42.04
28.27
82
12.60
FCF yield (avg)%
20.93
19.96
19.75
21.72
23.92
22.07
19.42
20.53
18.27
16.40
3.93
19.42
20.25
12
24.54
FCF margin%
4.64
6.16
7.07
9.11
11.92
11.72
11.65
14.43
13.78
14.50
21.45
13.78
11.68
84
0.718
FCF / Net incomex
2.121
2.105
2.290
2.614
2.970
3.400
3.338
3.531
3.722
4.399
0.728
3.531
3.154
76
7.86
ROIC%
26.48
24.32
25.28
24.14
27.08
28.30
31.22
30.48
32.15
34.60
14.92
31.22
27.69
16
10.57
Return on equity%
14.40
16.25
17.75
19.29
21.56
20.45
23.11
25.05
23.35
23.12
9.89
23.12
21.00
30
5.04
Return on assets%
37.34
38.11
38.85
37.56
39.09
37.08
37.86
37.66
38.88
39.24
19.90
37.86
37.98
38
81.80
EPS¥
324.39
323.74
330.29
362.72
353.22
312.89
294.60
289.76
320.91
316.14
85.10
(2.19%)
(0.42%)
—
22.32
EPS growth%
20.54
20.02
21.29
22.34
23.83
23.63
23.34
23.27
20.61
18.09
20.75
23.27
21.82
87
214.34
Bookvalue per sh¥
141.20
126.49
115.64
109.43
113.52
114.79
122.49
127.08
115.16
125.11
333.84
1.96%
(2.45%)
—
391.91
FCF per share¥
220.54
250.14
273.80
268.40
301.39
300.33
326.93
300.75
315.13
295.24
251.24
(0.41%)
2.01%
—
129.64
Dividend per sh¥
348.85
370.90
394.15
357.74
382.79
343.95
369.51
371.94
367.41
413.64
379.43
1.56%
2.92%
—
24.43
Div yield (avg)%
22.76
20.82
23.54
25.18
26.84
29.58
31.10
29.43
28.99
31.80
20.60
29.58
27.92
53
27.31
Payout ratio%
12.60
12.67
11.36
8.64
8.63
6.53
3.85
2.73
1.92
0.40
10.19
2.73
7.58
7
9.130
Shares (diluted)M
14.76
14.17
13.90
13.90
14.58
15.82
16.47
17.19
18.02
17.84
9.213
4.12%
3.60%
64
28.81
Buyback yield%
20.44
22.80
21.66
23.30
23.63
25.56
23.83
24.49
22.22
25.16
27.90
24.49
23.47
42
0.152
D/E ratiox
1.158
1.186
1.106
1.057
1.028
0.965
0.915
0.885
0.811
0.901
0.641
0.901
0.996
92
7.150
Enterprise value¥B
8.380
8.158
8.335
9.014
8.968
8.147
7.995
8.889
10.09
9.898
5.019
1.99%
2.66%
22
3.741
LT debt¥B
4.072
3.985
4.577
4.524
4.905
5.625
6.246
7.146
8.608
8.844
7.892
12.51%
10.15%
21
Revenue
¥7.713B
0.58%
1.00×
Cost of revenue
¥4.726B
0.77%
1.02×
Operating expenses
¥1.890B
0.33%
0.98×
Goodwill & intangibles
15.15%
Spread over hurdle
(4.41%)