7.624
Revenue¥B
6.619
6.911
6.976
7.186
7.404
7.717
7.965
8.047
8.241
8.645
8.257
3.15%
2.99%
41
23.81
Revenue growth%
24.97
22.62
21.63
20.38
18.76
17.04
19.86
21.37
19.31
18.32
12.86
19.31
20.12
36
13.23
Gross margin%
18.31
18.70
18.49
20.73
23.02
23.06
20.40
21.33
23.17
25.33
27.41
23.06
21.03
19
17.58
Operating margin%
15.97
16.02
14.91
13.55
13.19
11.35
12.56
10.86
11.83
12.39
8.06
11.83
12.88
44
4.79
Net margin%
25.93
27.29
29.11
30.37
27.76
25.88
26.88
27.09
27.43
26.36
5.29
26.88
27.19
88
18.25
P/E ratio (avg)x
53.25
50.72
51.27
55.15
51.77
59.91
60.45
59.08
63.40
60.38
35.90
60.38
57.12
23
14.48
EV/EBITx
30.91
30.49
33.73
37.22
34.62
38.33
35.70
34.99
35.09
34.62
28.43
35.09
34.80
87
29.21
FCF yield (avg)%
22.69
24.15
24.86
25.64
27.05
30.03
31.83
33.41
31.55
33.38
21.89
31.83
28.54
91
21.16
FCF margin%
22.43
22.04
21.52
20.77
18.01
16.35
14.49
16.91
16.24
17.88
29.78
16.35
17.94
66
0.165
FCF / Net incomex
0.736
0.793
0.707
0.759
0.795
0.720
0.757
0.765
0.661
0.677
0.312
0.720
0.746
92
23.79
ROIC%
19.24
20.92
20.91
19.63
19.17
20.84
21.84
22.17
24.51
21.87
20.49
21.87
20.92
43
13.51
Return on equity%
26.63
28.73
28.88
26.63
26.45
28.14
29.67
30.79
33.75
35.55
12.68
30.79
28.80
77
7.06
Return on assets%
11.28
8.87
11.01
8.24
9.13
8.65
6.62
4.42
4.44
2.60
22.60
4.44
8.45
46
180.16
EPS¥
121.61
120.32
133.25
139.21
135.15
127.98
121.37
125.71
126.76
112.40
189.66
(3.62%)
(1.99%)
—
15.42
EPS growth%
8.51
9.08
8.70
5.92
5.92
5.63
3.30
3.52
0.69
2.41
13.39
3.30
5.78
66
193.13
Bookvalue per sh¥
72.26
70.54
79.18
86.46
98.27
99.15
110.22
111.10
115.57
133.46
152.69
6.31%
7.37%
—
30.70
FCF per share¥
211.96
228.01
205.52
225.21
239.83
227.65
248.32
278.85
311.15
317.55
41.03
5.77%
3.40%
—
109.15
Dividend per sh¥
138.94
135.41
129.17
130.74
136.46
131.00
128.81
137.41
115.98
108.41
83.05
(4.50%)
(3.39%)
—
25.79
Div yield (avg)%
2.67
0.74
0.40
1.38
2.23
1.29
4.21
2.93
2.91
2.59
11.22
2.91
2.41
89
4.78
Payout ratio%
17.87
17.11
14.52
12.46
11.45
12.69
11.05
13.25
12.10
9.99
28.58
12.10
12.58
63
36.73
Shares (diluted)M
41.21
39.56
43.16
37.98
40.56
44.11
42.62
39.78
35.93
37.09
35.15
(1.77%)
(1.55%)
33
13.53
Buyback yield%
16.22
13.58
15.31
16.53
17.52
18.70
20.03
21.48
19.31
17.83
10.44
19.31
17.68
12
1.412
D/E ratiox
1.075
1.188
1.179
1.111
1.112
1.049
1.053
1.154
1.219
1.138
1.126
1.138
1.125
8
4.160
Enterprise value¥B
6.856
6.692
7.229
7.784
7.944
7.415
7.525
7.718
7.335
7.399
7.138
(1.41%)
0.67%
19
7.379
LT debt¥B
9.715
9.016
8.829
9.747
10.36
10.23
9.475
9.388
8.453
9.305
1.638
(2.13%)
0.61%
12
Revenue
¥8.645B
2.99%
1.00×
Cost of revenue
¥5.463B
3.05%
1.01×
Operating expenses
¥1.819B
2.37%
0.94×
Cash and investments
17.64%
Spread over hurdle
(2.19%)