1.330
Revenue¥B
2.561
2.706
2.743
2.761
2.789
2.849
2.982
3.092
3.143
3.319
1.475
3.55%
2.95%
60
17.27
Revenue growth%
17.99
19.62
21.97
23.51
22.53
21.46
19.21
21.37
22.20
20.09
4.75
21.37
21.41
48
24.70
Gross margin%
14.91
12.04
13.58
10.67
12.87
14.43
11.94
12.22
14.93
14.08
8.15
14.08
13.23
48
21.79
Operating margin%
6.13
6.15
6.07
7.41
9.31
7.13
9.58
9.19
10.08
12.87
7.75
9.58
8.30
51
20.01
Net margin%
19.13
17.74
16.16
16.29
15.73
13.50
14.24
12.37
11.82
13.54
17.39
13.50
14.98
60
10.06
P/E ratio (avg)x
7.495
7.153
6.865
7.218
7.197
6.943
7.090
6.566
6.927
7.614
24.89
6.943
7.121
48
31.59
EV/EBITx
26.58
24.20
23.35
24.22
23.44
21.54
18.94
16.94
17.32
15.69
29.86
17.32
22.44
18
23.25
FCF yield (avg)%
0.40
0.46
0.40
1.02
3.41
5.43
4.39
3.11
2.80
0.85
9.84
3.11
1.91
21
16.80
FCF margin%
23.72
24.29
21.76
22.15
25.13
22.72
20.60
18.99
20.75
18.51
12.45
20.60
21.96
51
0.346
FCF / Net incomex
0.182
0.214
0.216
0.239
0.268
0.298
0.334
0.383
0.455
0.481
1.016
0.383
0.283
50
21.82
ROIC%
18.01
19.30
19.15
18.48
19.53
20.08
19.60
20.05
19.82
20.44
26.62
20.05
19.56
34
18.68
Return on equity%
23.08
25.22
23.28
21.88
23.54
21.32
19.58
17.47
14.82
13.77
27.27
17.47
21.60
61
14.53
Return on assets%
22.48
20.66
19.86
17.00
16.19
14.02
14.62
15.72
17.55
16.16
24.01
15.72
16.60
92
39.90
EPS¥
161.22
183.61
220.59
258.30
281.81
340.65
334.16
368.66
358.93
400.08
40.77
7.26%
11.12%
—
13.49
EPS growth%
27.26
29.46
30.51
29.89
31.02
30.56
32.83
35.14
33.82
33.39
3.64
33.39
30.79
20
215.68
Bookvalue per sh¥
158.08
140.17
150.49
127.14
123.49
112.55
115.58
111.62
118.73
119.68
82.04
(0.63%)
(2.10%)
—
65.82
FCF per share¥
106.27
104.34
94.32
95.24
90.96
84.84
78.21
72.13
74.52
79.99
195.24
(2.54%)
(2.09%)
—
190.10
Dividend per sh¥
65.45
71.08
77.25
72.76
85.14
94.07
103.47
117.70
135.27
157.86
94.21
13.14%
9.50%
—
22.27
Div yield (avg)%
13.86
12.08
13.65
11.55
14.51
13.24
10.84
8.16
8.03
8.50
29.75
8.50
11.81
70
25.04
Payout ratio%
31.84
31.49
31.21
32.81
32.22
30.98
28.44
28.55
29.26
30.33
19.42
29.26
31.10
27
15.28
Shares (diluted)M
19.27
19.36
22.41
25.20
23.98
26.38
30.66
35.50
39.16
38.08
15.79
9.69%
6.57%
17
6.11
Buyback yield%
25.29
26.85
24.38
23.88
24.84
25.85
24.33
25.88
28.39
28.77
28.74
25.88
25.57
37
0.572
D/E ratiox
0.906
0.972
0.887
0.918
0.977
0.897
0.987
0.915
0.941
0.818
1.426
0.915
0.916
13
2.728
Enterprise value¥B
0.856
0.778
0.893
1.020
1.154
1.273
1.260
1.419
1.324
1.207
0.775
0.89%
3.50%
49
2.466
LT debt¥B
2.462
2.370
2.481
2.572
2.618
2.659
2.351
2.290
2.396
2.266
1.066
(2.84%)
(1.79%)
87
Revenue
¥3.319B
2.95%
1.00×
Cost of revenue
¥2.173B
2.79%
0.99×
Operating expenses
¥622.4M
3.10%
1.01×
Goodwill & intangibles
16.36%
Spread over hurdle
17.25%