38.25
Revenue¥B
28.32
28.46
29.71
30.34
30.43
31.59
32.90
34.19
34.97
36.50
39.58
3.70%
2.84%
7
10.62
Revenue growth%
8.20
11.04
13.26
13.36
12.62
14.11
16.31
14.31
12.61
11.35
9.84
14.11
12.94
40
17.21
Gross margin%
5.23
6.07
8.69
9.75
7.73
4.78
5.63
5.83
4.43
6.03
25.45
5.63
5.93
74
28.71
Operating margin%
25.33
27.08
26.34
27.91
29.65
30.07
27.75
24.88
23.96
25.82
16.07
25.82
26.71
35
21.60
Net margin%
10.66
7.84
7.46
9.90
8.29
6.78
7.22
6.52
7.94
5.51
10.85
6.78
7.65
79
31.02
P/E ratio (avg)x
54.66
55.02
58.38
57.44
60.44
65.89
68.70
68.35
77.11
91.92
12.60
68.70
63.16
43
6.547
EV/EBITx
9.787
9.827
10.49
11.50
11.18
12.92
14.06
14.10
15.38
14.85
21.07
14.10
12.21
44
14.97
FCF yield (avg)%
0.40
3.26
5.76
8.23
10.51
7.66
5.40
3.31
2.97
5.43
11.40
5.40
5.41
57
8.67
FCF margin%
27.91
28.53
26.32
24.16
24.29
25.11
27.04
25.57
23.86
23.27
28.60
25.11
25.34
80
0.281
FCF / Net incomex
1.980
2.142
2.370
2.429
2.363
2.246
2.447
2.576
2.701
2.603
1.800
2.576
2.400
28
15.23
ROIC%
17.03
16.42
17.67
15.64
15.56
13.48
13.60
13.62
14.93
17.73
9.40
13.62
15.60
75
13.56
Return on equity%
0.88
0.40
2.77
5.56
4.39
3.90
5.42
6.02
6.95
9.94
23.54
6.02
4.91
6
18.44
Return on assets%
24.46
22.22
22.15
23.72
23.36
24.62
25.04
23.19
25.80
22.86
23.16
24.62
23.54
53
228.30
EPS¥
577.62
549.64
528.95
517.46
579.97
622.40
718.72
811.30
886.04
984.09
244.92
11.15%
5.67%
—
3.57
EPS growth%
11.87
11.96
14.83
13.24
14.28
12.61
15.28
15.95
14.36
15.84
5.95
15.28
14.32
84
583.16
Bookvalue per sh¥
563.18
520.97
495.84
479.93
507.02
470.32
514.28
502.16
486.53
453.20
664.15
(2.22%)
(1.40%)
—
531.49
FCF per share¥
385.49
404.31
462.01
459.02
513.92
570.46
647.40
621.64
739.94
721.35
819.67
7.02%
7.40%
—
609.44
Dividend per sh¥
273.14
275.92
241.14
263.82
284.94
258.58
246.80
256.93
279.30
265.20
275.20
(1.43%)
(1.31%)
—
21.60
Div yield (avg)%
24.69
26.35
27.34
28.24
25.68
26.01
26.85
24.28
22.41
21.19
8.37
24.28
25.85
57
14.54
Payout ratio%
22.25
20.04
17.16
15.89
13.66
13.20
12.19
13.60
13.15
13.97
2.20
13.20
13.81
47
38.50
Shares (diluted)M
49.10
55.53
53.84
60.27
58.16
56.79
64.06
72.80
81.64
82.34
38.34
7.20%
6.47%
90
17.20
Buyback yield%
0.40
1.35
0.80
3.10
2.22
3.39
5.90
4.43
6.39
6.37
4.48
5.90
3.25
83
0.708
D/E ratiox
1.211
1.068
1.106
1.128
1.029
1.140
1.007
0.916
1.001
0.982
0.635
1.001
1.049
76
5.237
Enterprise value¥B
7.040
6.347
5.770
6.352
6.935
7.156
7.414
7.792
7.767
8.030
10.03
2.98%
1.49%
32
6.403
LT debt¥B
26.55
27.70
30.07
28.65
26.28
26.76
25.58
28.61
32.00
32.12
35.96
4.10%
2.26%
21
Revenue
¥36.50B
2.84%
1.00×
Cost of revenue
¥23.30B
3.01%
1.02×
Operating expenses
¥8.121B
2.95%
1.01×
Goodwill & intangibles
14.55%