4.133
Revenue¥B
7.245
7.639
7.857
8.093
8.275
8.486
8.737
9.023
9.521
9.981
4.531
3.82%
3.66%
70
4.73
Revenue growth%
9.76
11.70
9.99
11.21
9.92
9.25
6.77
9.53
11.19
9.99
26.35
9.53
9.95
64
24.70
Gross margin%
27.22
28.82
26.10
25.09
23.63
24.92
24.43
25.66
23.08
21.58
14.38
24.43
25.00
60
12.13
Operating margin%
12.34
13.51
11.92
13.73
16.11
18.74
17.13
16.03
16.99
19.27
12.74
17.13
16.07
50
25.08
Net margin%
20.40
18.37
16.79
15.41
16.71
15.44
12.63
12.74
11.45
12.14
17.56
12.63
15.43
86
11.75
P/E ratio (avg)x
32.45
33.80
33.60
32.28
32.72
31.26
27.83
26.24
27.90
28.27
8.597
27.90
31.77
5
37.17
EV/EBITx
20.62
22.35
21.39
22.30
24.33
21.97
21.59
22.07
23.67
21.85
8.314
21.97
22.02
28
27.35
FCF yield (avg)%
27.01
24.20
26.62
25.44
28.33
27.63
24.82
25.93
25.09
27.70
16.47
25.93
26.27
58
25.16
FCF margin%
13.71
12.53
13.46
15.52
16.13
14.48
11.49
12.20
9.44
9.66
27.12
11.49
13.00
87
0.238
FCF / Net incomex
0.622
0.686
0.704
0.780
0.857
1.027
1.171
1.418
1.411
1.550
0.754
1.411
0.942
23
10.61
ROIC%
6.89
6.32
9.07
8.61
6.49
8.26
6.88
7.47
6.73
6.38
12.72
6.88
6.89
48
24.86
Return on equity%
14.54
15.38
18.36
17.15
16.98
15.58
15.07
16.22
18.95
17.97
25.59
16.22
16.60
44
26.32
Return on assets%
17.09
19.85
19.78
20.15
21.15
19.26
19.28
16.30
16.96
15.07
17.24
16.96
19.27
68
145.57
EPS¥
131.97
125.55
118.34
123.67
135.26
138.57
127.23
109.54
102.11
111.12
156.28
(3.86%)
(1.13%)
—
9.94
EPS growth%
18.75
20.49
21.54
22.11
24.82
21.85
21.20
23.49
23.54
26.37
2.15
23.49
21.98
91
125.72
Bookvalue per sh¥
94.99
106.53
107.97
119.77
109.09
115.06
125.59
123.37
111.65
107.26
165.39
(0.34%)
1.49%
—
138.31
FCF per share¥
209.69
201.48
188.57
191.01
209.70
229.12
253.92
257.48
286.63
264.70
123.40
4.77%
2.15%
—
107.47
Dividend per sh¥
44.78
49.12
47.57
41.20
39.73
35.10
34.28
31.65
29.79
30.37
148.40
(5.23%)
(5.02%)
—
13.08
Div yield (avg)%
8.31
6.94
6.16
3.84
2.12
2.51
1.18
3.80
4.97
7.54
25.79
3.80
4.41
69
25.91
Payout ratio%
5.68
8.44
8.61
10.38
11.84
14.66
12.74
14.74
12.48
10.85
22.07
12.74
11.34
94
16.41
Shares (diluted)M
15.62
13.72
12.07
11.46
10.39
10.19
8.674
8.849
8.376
8.159
16.69
(4.72%)
(6.10%)
22
9.10
Buyback yield%
9.86
9.95
11.22
9.15
8.13
9.74
12.53
9.75
12.03
13.62
5.07
12.03
9.91
84
1.031
D/E ratiox
0.787
0.788
0.775
0.679
0.597
0.568
0.525
0.469
0.487
0.489
1.751
0.489
0.583
46
5.371
Enterprise value¥B
8.412
8.053
6.832
6.382
6.551
6.542
6.800
6.429
6.737
5.902
3.145
(2.06%)
(3.74%)
95
9.423
LT debt¥B
6.101
6.623
6.914
7.197
6.913
7.241
7.697
7.675
8.735
8.452
6.336
4.10%
2.84%
19
Revenue
¥9.981B
3.66%
1.00×
Cost of revenue
¥5.832B
3.62%
1.00×
Operating expenses
¥1.798B
3.61%
0.99×
Spread over hurdle
25.45%