4.242
Revenue¥B
3.726
3.851
3.973
4.044
4.157
4.285
4.413
4.404
4.386
4.404
4.412
1.16%
1.56%
93
19.38
Revenue growth%
11.68
12.67
14.63
14.74
12.41
12.49
11.17
13.01
10.62
12.73
9.89
12.49
12.58
41
21.99
Gross margin%
2.53
1.63
1.51
2.53
1.64
0.40
0.40
0.81
2.86
3.87
8.84
0.81
1.64
17
26.59
Operating margin%
5.17
6.15
7.68
5.71
6.97
5.10
7.12
4.79
3.59
2.32
11.05
4.79
5.44
54
18.34
Net margin%
15.57
15.06
12.69
14.08
12.48
14.49
12.42
14.31
15.38
15.21
6.90
14.49
14.40
43
31.01
P/E ratio (avg)x
19.33
20.99
20.12
21.71
22.41
25.93
30.49
30.76
36.62
35.56
24.54
30.76
24.17
28
15.55
EV/EBITx
7.655
7.178
7.381
7.464
8.078
8.825
8.717
9.724
10.55
11.46
23.55
9.724
8.398
39
22.33
FCF yield (avg)%
20.36
17.84
16.75
15.34
13.60
12.95
11.40
8.70
9.26
10.43
18.20
10.43
13.28
78
9.16
FCF margin%
22.11
22.67
22.42
21.95
20.59
20.12
19.20
19.58
21.27
20.25
5.36
20.12
20.93
11
0.416
FCF / Net incomex
1.125
1.069
0.967
1.043
1.049
0.954
1.077
1.055
1.199
1.129
1.457
1.077
1.062
62
19.50
ROIC%
2.67
5.61
6.29
4.67
6.01
7.28
6.46
6.92
6.73
7.80
14.37
6.92
6.37
55
23.90
Return on equity%
30.05
28.49
27.51
28.59
31.24
34.10
33.46
34.43
34.54
32.27
19.61
34.10
31.75
25
22.80
Return on assets%
0.40
2.40
2.63
0.63
0.40
0.40
0.40
0.40
0.40
0.40
29.34
0.40
0.40
91
140.27
EPS¥
273.10
250.71
243.31
204.94
205.69
207.45
188.40
181.52
185.43
183.05
151.96
(2.31%)
(3.97%)
—
2.66
EPS growth%
5.79
6.89
8.71
11.04
10.87
12.84
15.10
17.36
20.01
19.35
4.24
17.36
11.94
11
255.03
Bookvalue per sh¥
892.78
995.10
978.59
1,045
1,075
1,106
1,280
1,508
1,549
1,773
742.02
10.52%
8.51%
—
612.56
FCF per share¥
674.81
739.19
845.73
868.81
816.77
782.43
859.65
992.04
938.10
956.16
426.05
3.20%
4.95%
—
563.00
Dividend per sh¥
234.14
268.07
291.58
334.57
374.58
434.77
451.65
502.92
521.49
585.87
297.79
9.36%
10.43%
—
25.42
Div yield (avg)%
25.83
25.69
23.12
25.01
25.63
26.76
29.74
30.36
30.27
30.36
14.70
30.27
26.29
89
4.92
Payout ratio%
11.61
11.45
12.81
14.42
16.15
18.07
19.59
21.12
23.33
21.36
8.22
21.12
17.11
49
3.805
Shares (diluted)M
3.936
4.204
4.042
4.378
4.243
4.132
4.145
3.921
3.895
3.871
3.914
(1.82%)
(0.83%)
74
27.75
Buyback yield%
25.52
27.75
30.08
28.62
28.47
30.25
28.66
29.56
28.96
26.66
16.66
28.96
28.64
17
0.306
D/E ratiox
1.461
1.733
1.733
1.836
1.871
1.974
2.239
2.216
2.294
2.285
1.383
2.239
1.922
42
2.444
Enterprise value¥B
4.291
4.279
4.103
4.683
5.136
5.032
4.871
4.998
5.506
5.574
2.222
1.65%
3.45%
87
1.533
LT debt¥B
3.197
3.668
3.879
3.832
3.809
4.218
4.969
5.727
6.012
6.447
1.920
11.10%
8.26%
85
Revenue
¥4.404B
1.56%
1.00×
Cost of revenue
¥3.083B
1.56%
1.00×
Operating expenses
¥624.0M
1.92%
1.04×
Goodwill & intangibles
17.81%
Spread over hurdle
30.12%