4.736
Revenue¥B
4.793
4.947
5.224
5.528
5.729
6.033
6.401
6.683
6.911
7.135
4.893
4.49%
4.60%
12
14.24
Revenue growth%
15.32
14.38
13.38
15.14
17.22
18.12
15.50
17.75
20.43
22.95
17.82
18.12
16.36
23
22.79
Gross margin%
35.40
32.50
32.54
32.61
32.68
33.95
34.45
34.98
33.35
34.67
27.05
34.45
33.65
56
5.07
Operating margin%
11.51
11.70
11.43
14.42
14.55
12.00
11.32
10.23
7.92
7.32
17.12
10.23
11.47
20
8.49
Net margin%
7.80
6.89
6.14
7.68
8.02
6.67
6.83
8.27
10.74
8.34
29.30
8.27
7.74
84
17.60
P/E ratio (avg)x
5.545
6.281
7.144
6.934
7.678
8.668
9.581
9.032
9.090
10.17
36.84
9.090
8.173
29
16.69
EV/EBITx
15.91
14.44
14.31
15.18
16.36
17.64
15.82
16.18
17.63
17.59
25.52
17.59
16.04
77
10.85
FCF yield (avg)%
18.88
19.85
17.03
16.46
14.69
16.27
14.61
16.29
16.90
17.49
7.30
16.29
16.68
48
15.24
FCF margin%
12.93
10.81
12.55
11.46
10.02
8.82
6.70
9.54
10.29
8.65
15.15
8.82
10.15
41
0.241
FCF / Net incomex
0.181
0.207
0.207
0.206
0.203
0.212
0.234
0.234
0.231
0.261
0.695
0.234
0.210
11
17.39
ROIC%
14.19
16.37
13.52
16.27
14.67
13.61
16.11
16.62
15.95
13.61
4.86
15.95
15.31
82
14.85
Return on equity%
2.82
3.96
6.45
5.91
4.66
7.64
7.32
9.12
10.33
7.38
23.81
7.64
6.88
27
24.99
Return on assets%
27.98
28.67
29.18
30.12
32.77
33.75
35.38
34.80
33.69
36.22
13.46
34.80
33.23
39
371.82
EPS¥
104.08
110.85
115.48
114.48
102.24
98.90
98.49
97.66
101.17
94.37
411.63
(1.59%)
(1.12%)
—
2.41
EPS growth%
8.93
7.64
6.41
8.68
9.02
7.65
8.84
7.86
9.31
8.06
27.12
8.06
8.37
52
116.98
Bookvalue per sh¥
243.53
248.20
248.75
258.41
290.35
292.77
339.43
326.54
359.99
351.58
124.00
3.90%
5.52%
—
524.22
FCF per share¥
370.62
410.47
424.21
470.28
540.33
579.61
599.21
635.72
713.77
689.68
397.29
5.00%
7.39%
—
329.85
Dividend per sh¥
965.68
915.19
1,057
1,012
1,164
1,247
1,378
1,364
1,601
1,878
447.87
10.04%
8.45%
—
6.57
Div yield (avg)%
10.41
12.48
11.88
12.16
14.75
15.15
17.76
15.08
14.46
13.98
9.78
15.08
14.22
67
5.14
Payout ratio%
5.77
8.64
7.53
7.10
5.94
4.86
5.01
6.52
3.86
3.66
24.30
4.86
5.85
76
14.65
Shares (diluted)M
21.17
24.58
25.40
27.65
31.64
33.31
35.81
40.44
44.21
45.70
14.17
7.63%
9.78%
31
5.94
Buyback yield%
8.52
8.73
10.62
11.55
10.56
9.54
10.32
9.78
9.24
9.14
22.99
9.54
9.66
12
1.106
D/E ratiox
0.862
0.989
1.162
1.286
1.391
1.447
1.439
1.605
1.630
1.675
1.503
1.605
1.415
74
0.696
Enterprise value¥B
6.834
7.772
8.199
7.964
8.125
8.665
10.17
12.02
12.67
13.59
4.028
10.84%
8.48%
73
4.665
LT debt¥B
0.486
0.444
0.499
0.531
0.511
0.495
0.462
0.504
0.547
0.535
6.205
0.92%
0.05%
19
Revenue
¥7.135B
4.60%
1.00×
Cost of revenue
¥4.315B
4.78%
1.02×
Operating expenses
¥1.468B
4.12%
0.96×