31.72
Revenue¥B
82.55
82.89
84.72
85.16
85.96
87.72
91.86
96.11
97.90
99.94
34.89
3.06%
2.36%
31
2.15
Revenue growth%
17.14
15.24
13.97
14.88
16.57
15.12
13.14
12.19
14.28
15.25
25.47
14.28
15.00
89
18.21
Gross margin%
9.58
9.97
10.09
10.76
9.15
6.88
5.26
3.47
1.82
0.40
29.80
3.47
8.02
12
4.91
Operating margin%
12.61
14.41
13.14
14.60
13.45
12.06
14.38
17.04
15.51
17.30
27.44
15.51
14.39
34
7.71
Net margin%
22.71
22.14
20.45
20.77
21.56
20.63
22.63
23.88
26.73
24.67
7.02
23.88
22.38
63
26.99
P/E ratio (avg)x
14.39
13.37
13.15
13.85
12.45
13.71
12.47
13.38
13.78
12.83
20.99
13.38
13.38
80
10.31
EV/EBITx
36.48
40.83
40.67
39.86
39.29
36.16
40.98
40.00
43.15
42.72
18.08
40.98
40.34
80
15.61
FCF yield (avg)%
6.70
7.38
8.15
6.75
8.41
5.94
8.77
8.95
8.84
9.01
18.61
8.84
8.28
24
5.47
FCF margin%
21.87
20.23
17.97
15.82
16.63
17.42
16.75
13.91
11.68
11.66
15.13
13.91
16.69
67
0.155
FCF / Net incomex
0.377
0.339
0.350
0.354
0.378
0.364
0.380
0.337
0.321
0.295
0.130
0.337
0.352
45
4.59
ROIC%
17.64
16.29
18.29
20.64
20.62
20.76
23.57
26.50
25.68
28.66
8.65
25.68
20.70
45
5.67
Return on equity%
25.80
25.47
24.66
22.70
20.04
17.64
14.95
13.89
15.72
15.01
8.06
15.01
18.84
94
24.54
Return on assets%
11.57
13.15
10.74
11.94
10.67
12.96
15.18
15.39
15.07
13.16
28.42
15.07
13.05
41
180.52
EPS¥
334.47
343.01
315.63
334.71
334.81
305.94
299.31
288.85
328.16
360.49
187.04
1.49%
0.44%
—
3.28
EPS growth%
0.40
0.63
0.40
2.01
4.14
3.49
4.33
2.87
4.63
6.92
12.18
4.33
3.18
58
333.02
Bookvalue per sh¥
243.11
228.80
215.79
235.37
258.00
279.75
295.32
332.19
319.18
359.52
208.00
6.86%
5.17%
—
50.76
FCF per share¥
42.48
42.28
46.55
45.21
48.65
54.16
52.30
48.09
52.39
56.03
222.88
2.87%
2.35%
—
183.33
Dividend per sh¥
241.51
257.79
233.78
237.76
254.84
288.28
285.30
259.71
270.72
253.39
174.71
(0.11%)
(0.52%)
—
17.13
Div yield (avg)%
2.37
3.04
2.92
4.66
6.60
9.21
10.62
9.95
11.55
10.80
7.44
10.62
7.91
70
3.56
Payout ratio%
27.74
26.22
25.21
22.75
22.83
24.26
23.55
22.06
20.74
23.16
22.59
23.16
23.36
22
191.6
Shares (diluted)M
286.0
321.0
356.7
386.2
428.9
418.9
503.2
552.7
639.4
641.0
199.7
8.37%
9.69%
9
14.04
Buyback yield%
7.18
8.68
7.37
5.57
3.34
5.35
5.45
4.20
4.19
5.53
28.46
5.35
5.49
71
0.187
D/E ratiox
1.012
1.185
1.152
1.210
1.442
1.635
1.877
2.260
2.271
2.485
1.397
2.260
1.538
10
88.16
Enterprise value¥B
12.69
13.10
13.55
14.19
15.42
16.66
15.11
15.16
16.26
15.76
84.95
0.44%
2.10%
39
94.27
LT debt¥B
24.75
22.52
23.01
24.05
23.09
21.89
21.22
22.78
24.29
24.16
58.17
0.91%
(0.78%)
90
Revenue
¥99.94B
2.36%
1.00×
Cost of revenue
¥69.39B
2.28%
0.99×
Operating expenses
¥17.83B
2.73%
1.04×
Goodwill & intangibles
15.41%
Spread over hurdle
51.19%