1.910
Revenue¥B
4.132
4.268
4.433
4.684
4.834
5.010
5.305
5.609
5.734
5.820
2.067
3.78%
3.93%
82
12.97
Revenue growth%
11.55
13.06
11.49
10.04
10.61
13.59
15.05
12.31
15.28
16.23
29.11
15.05
12.68
25
13.71
Gross margin%
14.76
16.31
18.95
16.28
19.19
18.52
18.34
20.84
21.14
18.35
3.26
18.52
18.44
79
20.74
Operating margin%
25.71
24.19
21.66
21.89
24.06
21.53
20.80
18.38
18.69
21.32
2.94
20.80
21.60
59
17.78
Net margin%
2.98
1.88
2.59
4.86
4.41
6.12
8.10
10.69
9.04
9.29
3.37
9.04
5.49
19
31.08
P/E ratio (avg)x
18.46
18.57
20.30
20.09
22.27
25.08
27.24
30.16
29.81
30.04
10.05
29.81
23.68
45
19.53
EV/EBITx
35.77
34.34
39.76
38.61
43.08
49.33
55.61
53.77
52.16
49.99
14.65
52.16
46.20
59
5.01
FCF yield (avg)%
5.72
8.39
9.71
6.85
5.89
6.92
8.30
7.57
9.17
11.20
3.49
8.30
7.94
52
27.64
FCF margin%
20.19
22.90
25.86
27.07
29.07
28.45
29.12
29.47
28.35
26.77
19.77
28.45
27.71
19
0.648
FCF / Net incomex
0.884
1.009
1.175
1.152
1.220
1.342
1.509
1.728
1.685
1.821
0.267
1.685
1.281
36
8.10
ROIC%
17.06
15.22
14.63
13.66
12.10
14.02
14.09
14.27
16.87
17.14
11.41
14.27
14.45
75
28.51
Return on equity%
9.55
10.77
8.60
9.36
7.40
8.45
8.96
6.24
4.11
5.95
7.64
6.24
8.53
5
6.64
Return on assets%
5.50
7.35
5.63
5.38
2.97
4.69
4.17
4.40
5.26
6.90
10.29
4.69
5.32
47
35.08
EPS¥
145.58
156.14
162.42
178.89
162.46
182.82
194.16
173.70
163.81
171.56
35.90
1.10%
2.13%
—
27.56
EPS growth%
20.21
20.03
21.76
18.90
20.56
23.53
22.44
22.70
24.46
24.15
25.24
23.53
22.10
69
161.48
Bookvalue per sh¥
317.33
358.89
351.02
339.86
355.32
323.37
310.82
337.46
350.09
377.21
35.18
1.20%
2.23%
—
41.99
FCF per share¥
126.78
116.30
113.93
109.75
103.52
89.55
84.39
84.07
72.83
62.23
71.03
(9.68%)
(7.15%)
—
62.14
Dividend per sh¥
136.23
129.28
133.99
124.50
135.32
133.33
134.26
127.43
139.35
127.68
140.85
(1.16%)
(0.59%)
—
23.64
Div yield (avg)%
4.09
5.32
5.67
8.57
6.96
4.51
3.27
2.86
5.52
4.11
13.16
4.11
4.91
39
3.20
Payout ratio%
18.87
17.88
20.54
18.41
19.05
20.34
20.65
18.20
15.64
14.62
17.46
18.20
18.64
49
18.67
Shares (diluted)M
30.73
33.37
33.57
36.78
40.25
47.24
47.03
50.51
50.47
52.02
18.87
5.27%
5.81%
83
26.31
Buyback yield%
17.36
16.93
18.85
16.51
16.66
14.02
12.77
14.90
12.36
11.79
10.80
12.77
15.71
53
0.540
D/E ratiox
0.207
0.215
0.211
0.223
0.224
0.223
0.239
0.241
0.256
0.280
0.929
0.241
0.224
61
2.388
Enterprise value¥B
3.218
3.268
3.911
4.350
4.218
4.600
4.649
5.502
5.963
6.304
4.514
8.37%
7.80%
50
1.683
LT debt¥B
2.167
2.482
2.541
2.951
2.864
3.166
3.182
3.788
3.678
3.636
1.494
4.89%
5.37%
27
Revenue
¥5.820B
3.93%
1.00×
Cost of revenue
¥2.901B
3.71%
0.98×
Operating expenses
¥1.306B
4.04%
1.01×
Spread over hurdle
13.48%