2.171
Revenue¥B
4.212
4.236
4.269
4.486
4.672
4.805
4.834
5.078
5.284
5.545
2.365
3.48%
3.07%
39
29.35
Revenue growth%
30.70
30.57
31.72
29.31
28.51
25.89
26.04
23.10
25.52
27.13
2.98
25.89
27.82
5
14.41
Gross margin%
5.85
4.40
2.85
4.13
5.17
2.24
3.01
2.42
4.64
4.92
4.13
3.01
4.27
90
13.23
Operating margin%
34.16
31.93
29.39
32.18
34.79
33.90
34.27
34.62
37.30
36.22
20.35
34.62
34.21
32
13.42
Net margin%
16.94
17.14
17.09
15.96
15.35
17.97
20.52
22.18
25.14
24.36
17.30
22.18
17.55
47
20.74
P/E ratio (avg)x
11.34
12.07
12.74
12.57
12.72
12.32
10.83
11.75
11.11
10.82
8.575
11.11
11.91
41
10.63
EV/EBITx
42.48
48.38
58.07
60.44
65.92
68.68
75.48
73.39
71.89
86.58
31.79
73.39
67.30
34
4.97
FCF yield (avg)%
7.67
7.33
9.29
12.26
12.16
11.94
13.01
15.02
14.27
15.59
15.12
14.27
12.21
94
23.49
FCF margin%
11.29
11.49
10.29
9.94
7.21
5.90
8.39
7.22
5.28
7.49
27.57
7.22
7.94
27
1.685
FCF / Net incomex
0.447
0.485
0.488
0.482
0.551
0.529
0.506
0.570
0.653
0.706
0.966
0.570
0.518
32
9.23
ROIC%
17.23
17.69
18.76
17.23
17.80
17.89
18.14
19.27
17.30
16.49
20.01
17.89
17.74
34
16.26
Return on equity%
2.96
0.54
3.28
5.91
3.29
2.46
3.99
2.19
3.42
2.91
4.34
2.91
3.12
59
4.57
Return on assets%
24.61
21.64
23.11
25.91
23.02
22.13
24.24
24.14
26.93
25.46
13.99
24.24
24.19
13
65.99
EPS¥
169.64
155.41
155.52
172.56
161.87
153.99
162.46
169.84
182.29
186.87
73.66
2.91%
0.30%
—
20.24
EPS growth%
16.71
19.61
21.81
19.74
22.62
24.04
23.55
25.74
25.58
28.13
11.00
25.58
23.08
10
120.27
Bookvalue per sh¥
142.21
148.31
152.55
147.43
155.94
136.23
127.99
132.97
126.27
111.16
109.88
(6.55%)
(1.77%)
—
126.88
FCF per share¥
88.04
98.70
110.54
112.12
126.64
120.52
131.44
148.34
138.72
149.74
127.94
3.41%
4.70%
—
102.32
Dividend per sh¥
225.70
237.89
276.40
287.16
333.28
388.01
398.50
441.69
437.69
466.57
117.48
6.96%
9.26%
—
6.70
Div yield (avg)%
7.91
6.47
4.65
5.06
5.51
4.09
2.23
1.88
1.12
0.40
29.59
1.88
4.37
47
14.85
Payout ratio%
28.92
27.75
27.09
26.17
26.51
26.93
28.60
27.88
25.39
24.20
5.36
26.93
27.01
82
10.65
Shares (diluted)M
13.47
15.18
14.40
13.23
13.86
14.05
15.71
16.57
17.11
17.78
10.31
5.10%
3.87%
40
5.51
Buyback yield%
12.36
12.14
11.87
13.52
16.48
17.14
18.65
21.51
19.96
17.18
4.34
18.65
16.81
29
1.446
D/E ratiox
1.310
1.268
1.157
1.122
1.063
1.146
1.051
1.137
1.169
1.090
0.197
1.137
1.141
37
5.699
Enterprise value¥B
1.651
1.523
1.517
1.447
1.340
1.404
1.271
1.345
1.243
1.351
3.564
0.15%
(0.93%)
62
4.729
LT debt¥B
4.762
4.554
4.709
4.892
5.254
5.425
5.463
6.410
6.576
7.666
3.882
7.85%
5.96%
23
Revenue
¥5.545B
3.07%
1.00×
Cost of revenue
¥3.881B
3.07%
1.00×
Operating expenses
¥1.093B
2.57%
0.95×
Cash and investments
19.99%
Goodwill & intangibles
15.06%
Spread over hurdle
(4.83%)