23.66
Revenue¥B
36.99
36.91
37.45
37.03
36.90
37.88
37.90
37.67
38.87
39.31
25.56
1.28%
0.90%
69
9.90
Revenue growth%
20.18
17.38
16.94
17.22
18.01
19.83
18.77
16.34
14.73
12.51
27.13
16.34
17.30
74
10.45
Gross margin%
3.01
0.89
0.40
2.47
1.04
3.77
6.71
7.07
4.26
6.37
13.04
6.37
3.39
36
21.91
Operating margin%
7.04
4.33
2.77
1.83
0.40
2.30
2.60
0.40
1.83
0.42
6.17
1.83
2.07
34
20.63
Net margin%
25.56
24.39
25.40
26.54
24.79
25.73
28.18
27.85
27.05
28.44
8.87
27.85
26.14
53
6.919
P/E ratio (avg)x
49.45
50.51
57.49
62.64
72.97
74.24
85.73
93.57
104.4
105.6
10.62
93.57
73.61
62
23.09
EV/EBITx
18.66
18.97
18.86
20.25
22.78
21.04
20.51
20.52
19.00
19.73
13.26
20.51
19.99
84
22.01
FCF yield (avg)%
23.26
22.48
22.80
23.12
21.62
19.43
20.14
17.86
16.30
18.52
22.18
18.52
20.88
50
5.36
FCF margin%
12.73
9.83
10.83
10.97
10.01
10.86
13.29
11.01
11.19
11.59
11.12
11.19
10.99
22
1.073
FCF / Net incomex
1.526
1.550
1.467
1.532
1.570
1.487
1.571
1.574
1.429
1.483
1.161
1.487
1.529
83
10.40
ROIC%
31.07
31.74
28.97
29.04
27.82
29.69
27.70
26.81
26.44
24.50
16.45
26.81
28.40
42
25.32
Return on equity%
13.75
11.82
13.51
12.00
13.14
10.49
9.67
7.65
8.57
11.54
23.67
9.67
11.68
8
21.46
Return on assets%
23.84
21.17
18.73
16.05
17.36
18.86
19.52
20.47
22.75
21.08
5.00
20.47
19.99
9
284.38
EPS¥
143.74
158.83
169.46
169.10
180.02
189.25
221.96
229.56
218.09
222.52
310.36
4.33%
4.05%
—
15.77
EPS growth%
12.60
10.25
7.87
8.16
6.09
3.27
1.71
2.27
3.11
1.02
19.55
2.27
4.68
44
250.65
Bookvalue per sh¥
73.93
71.48
70.62
73.74
74.63
68.73
61.75
64.13
62.50
67.24
175.19
(2.06%)
(1.43%)
—
290.63
FCF per share¥
350.30
341.56
357.46
376.45
413.51
447.85
475.14
537.92
581.75
633.24
289.47
8.90%
5.48%
—
54.34
Dividend per sh¥
312.39
299.44
298.01
350.47
382.00
418.13
443.84
511.07
533.57
607.47
110.24
9.72%
8.20%
—
22.59
Div yield (avg)%
10.47
13.26
13.42
11.79
13.29
14.07
13.12
15.93
18.87
16.26
28.03
15.93
13.35
67
28.25
Payout ratio%
30.62
33.30
34.64
37.21
38.16
39.52
41.75
44.46
42.18
43.55
21.09
42.18
38.84
62
122.1
Shares (diluted)M
169.7
196.8
231.6
220.1
212.0
235.4
267.1
307.4
292.8
285.4
117.8
6.12%
5.91%
76
18.53
Buyback yield%
15.71
15.30
12.99
10.11
7.31
5.88
8.30
8.70
8.27
5.47
6.42
8.27
8.50
65
1.680
D/E ratiox
0.619
0.674
0.595
0.564
0.623
0.603
0.654
0.683
0.608
0.576
0.614
0.608
0.614
94
6.324
Enterprise value¥B
4.802
4.983
4.834
4.452
4.010
3.493
3.731
3.456
3.318
3.435
33.84
(3.05%)
(3.30%)
87
48.53
LT debt¥B
49.60
52.60
51.05
55.37
50.80
46.03
41.92
44.88
51.10
48.40
51.41
(0.97%)
0.75%
57
Revenue
¥39.31B
0.90%
1.00×
Cost of revenue
¥23.22B
0.82%
0.99×
Operating expenses
¥9.425B
1.11%
1.02×
Cash and investments
19.72%
Goodwill & intangibles
15.41%
Spread over hurdle
84.05%