96.81
Revenue¥B
62.57
65.53
66.79
68.40
70.73
72.87
76.76
79.36
82.51
84.80
101.2
3.69%
3.37%
63
23.40
Revenue growth%
33.25
35.74
33.33
32.94
30.37
29.77
26.82
29.07
28.58
28.04
2.13
28.58
30.07
67
16.61
Gross margin%
5.54
2.89
3.44
5.83
4.64
1.93
4.53
2.61
4.33
2.35
28.00
2.61
3.89
68
21.87
Operating margin%
27.24
25.69
28.17
27.35
28.25
25.32
26.39
24.47
25.54
26.40
11.77
25.54
26.39
93
4.73
Net margin%
11.54
8.78
9.85
11.69
13.82
16.25
18.62
16.95
14.25
13.77
18.42
16.25
13.79
90
17.55
P/E ratio (avg)x
35.94
37.89
40.96
44.79
44.57
47.96
46.65
50.30
59.62
63.10
23.25
50.30
45.72
37
10.01
EV/EBITx
25.49
26.89
27.63
25.47
27.00
27.05
24.51
22.31
23.89
21.12
33.46
23.89
25.48
71
21.70
FCF yield (avg)%
14.63
16.16
17.74
15.80
17.11
14.29
12.45
11.89
14.61
15.98
28.05
14.29
15.21
88
23.43
FCF margin%
30.17
32.28
33.35
33.40
32.60
32.38
35.00
32.21
30.23
30.39
9.78
32.21
32.33
33
1.423
FCF / Net incomex
0.539
0.542
0.537
0.531
0.562
0.583
0.559
0.546
0.540
0.496
0.156
0.546
0.541
77
25.11
ROIC%
23.98
21.83
19.08
16.47
14.34
14.26
13.32
12.43
13.09
14.20
12.22
13.32
14.30
71
18.02
Return on equity%
17.32
15.89
15.85
14.94
12.07
12.65
15.42
16.66
18.93
20.92
15.33
16.66
15.87
71
29.78
Return on assets%
4.97
3.93
1.47
0.40
0.94
0.52
0.40
0.40
0.40
1.67
3.16
0.40
0.73
87
428.95
EPS¥
568.86
575.68
640.06
678.05
792.90
806.45
944.41
1,001
990.28
1,118
449.59
7.11%
8.24%
—
25.66
EPS growth%
24.35
26.04
24.44
23.52
21.68
20.76
22.49
22.51
21.78
23.08
15.88
22.49
22.80
22
260.39
Bookvalue per sh¥
548.12
537.73
560.29
586.70
618.37
670.94
691.47
752.51
819.93
807.90
212.50
5.49%
4.94%
—
186.02
FCF per share¥
538.60
570.44
604.13
560.18
616.62
605.55
586.90
626.54
678.21
722.21
716.95
3.21%
2.23%
—
449.49
Dividend per sh¥
751.31
862.40
992.37
1,071
1,058
1,118
1,207
1,390
1,313
1,359
701.84
5.14%
6.75%
—
3.08
Div yield (avg)%
24.30
23.70
22.22
21.35
23.75
23.78
22.34
24.83
24.71
24.43
16.78
24.43
23.77
94
21.90
Payout ratio%
9.06
7.30
5.86
8.77
8.19
9.52
7.82
8.69
8.84
5.86
22.70
8.69
8.44
65
167.3
Shares (diluted)M
128.6
135.4
141.7
122.8
126.7
112.2
105.3
97.26
96.28
91.31
164.6
(6.34%)
(4.01%)
52
24.93
Buyback yield%
9.70
7.97
5.02
5.27
2.97
2.37
3.38
4.08
1.72
1.95
27.45
2.37
3.73
20
1.643
D/E ratiox
1.615
1.798
2.028
1.918
1.842
2.065
2.036
2.182
2.221
2.435
0.129
2.182
2.032
19
56.69
Enterprise value¥B
43.34
48.01
51.00
53.95
50.11
49.52
48.09
52.58
53.53
58.52
66.50
3.15%
1.75%
74
72.49
LT debt¥B
12.92
14.36
15.54
13.83
13.26
14.01
13.41
12.64
12.83
14.04
94.59
1.15%
0.44%
38
Revenue
¥84.80B
3.37%
1.00×
Cost of revenue
¥49.50B
3.08%
0.97×
Operating expenses
¥9.545B
3.68%
1.03×
Goodwill & intangibles
16.93%
Spread over hurdle
26.13%