36.84
Revenue¥B
57.53
59.28
58.75
58.74
59.16
58.96
59.46
60.51
60.29
59.51
39.41
0.12%
0.53%
86
4.46
Revenue growth%
21.89
20.38
22.81
22.27
21.41
24.04
25.59
26.52
26.05
24.45
3.91
25.59
23.43
25
15.73
Gross margin%
36.11
36.59
36.20
33.35
31.21
33.16
33.62
33.06
34.35
31.70
13.63
33.16
33.49
21
15.95
Operating margin%
25.24
24.25
23.57
22.28
24.92
22.00
24.47
24.24
22.29
21.62
7.36
22.29
23.91
77
18.75
Net margin%
27.58
27.18
24.74
26.98
26.60
27.59
29.66
27.38
29.99
28.21
25.26
28.21
27.48
25
35.42
P/E ratio (avg)x
53.28
61.46
64.53
67.48
64.14
67.63
75.76
74.12
73.47
87.04
36.14
74.12
67.56
12
10.67
EV/EBITx
25.94
27.29
26.00
24.44
26.53
27.84
29.15
29.91
33.73
32.63
25.21
29.91
27.56
26
17.23
FCF yield (avg)%
15.07
14.24
13.38
15.08
12.32
15.00
12.66
13.49
11.81
13.28
11.93
13.28
13.43
81
10.52
FCF margin%
3.72
6.17
5.34
2.87
5.79
3.81
6.71
4.05
5.32
2.37
10.66
4.05
4.68
93
1.009
FCF / Net incomex
0.565
0.567
0.535
0.550
0.551
0.601
0.578
0.560
0.557
0.571
0.450
0.571
0.562
70
5.12
ROIC%
24.46
23.79
23.07
21.07
18.64
19.80
20.07
22.07
23.98
24.89
14.02
22.07
22.57
35
15.96
Return on equity%
4.29
4.92
6.71
6.49
8.00
6.85
4.40
5.09
5.49
8.36
20.46
5.49
5.99
31
9.82
Return on assets%
7.28
8.83
6.23
3.60
2.45
0.40
0.90
1.14
1.18
0.40
3.17
0.90
1.82
46
442.90
EPS¥
849.96
855.49
803.45
832.25
847.74
970.09
1,130
1,105
1,273
1,424
485.74
10.93%
6.32%
—
26.29
EPS growth%
29.48
32.26
30.37
28.70
29.00
27.57
25.79
22.86
20.98
23.42
29.62
23.42
28.14
94
317.37
Bookvalue per sh¥
121.26
107.68
110.01
111.13
104.45
96.63
103.04
94.45
101.44
90.25
649.49
(2.88%)
(2.15%)
—
254.34
FCF per share¥
937.24
1,081
1,150
1,185
1,362
1,365
1,418
1,546
1,559
1,682
164.62
4.30%
6.33%
—
467.47
Dividend per sh¥
455.92
534.76
526.52
576.74
697.22
754.56
812.58
947.61
980.51
959.94
276.27
6.60%
9.67%
—
3.87
Div yield (avg)%
20.28
21.03
19.89
17.19
16.33
16.16
18.86
20.56
18.62
19.62
14.21
18.86
19.24
25
9.37
Payout ratio%
25.47
23.04
24.89
24.45
26.42
27.49
29.11
28.33
29.70
27.93
3.38
28.33
26.96
9
68.30
Shares (diluted)M
112.7
129.0
147.4
170.0
165.3
171.5
190.0
198.8
208.2
225.3
68.61
6.39%
8.81%
15
8.05
Buyback yield%
10.12
8.67
7.22
5.60
8.25
7.44
5.59
5.22
7.06
6.03
8.47
6.03
7.14
70
1.102
D/E ratiox
1.504
1.486
1.468
1.653
1.661
1.765
2.049
2.377
2.740
2.981
1.786
2.377
1.713
77
20.68
Enterprise value¥B
27.62
32.11
35.75
42.60
47.62
55.18
63.29
69.64
82.69
97.13
38.36
15.32%
13.53%
87
29.66
LT debt¥B
38.00
39.91
46.19
47.80
54.45
60.65
70.32
76.02
80.00
79.47
29.28
7.85%
9.59%
64
Revenue
¥59.51B
0.53%
1.00×
Cost of revenue
¥36.52B
0.17%
0.96×
Operating expenses
¥6.882B
2.29%
1.19×
Return on capital
302.16%
Spread over hurdle
296.33%