3.080
Revenue¥B
8.153
8.442
8.831
9.177
9.777
10.26
10.95
11.45
12.21
12.57
3.337
5.15%
5.20%
80
28.20
Revenue growth%
1.32
0.60
2.87
0.40
0.40
0.41
1.27
1.96
2.59
2.89
9.71
1.96
1.30
33
27.42
Gross margin%
0.40
1.41
4.00
1.48
1.97
0.67
0.40
1.69
2.18
2.56
29.16
1.69
1.58
57
3.80
Operating margin%
12.62
10.92
9.33
11.59
11.87
13.13
15.15
13.29
12.45
12.82
10.13
13.13
12.54
19
7.11
Net margin%
10.45
8.86
8.53
9.02
11.09
10.12
8.50
10.38
10.88
8.42
21.82
10.12
9.57
40
27.80
P/E ratio (avg)x
27.52
27.58
28.98
30.58
28.27
30.09
28.01
28.85
27.33
29.18
18.33
28.85
28.56
88
15.26
EV/EBITx
58.11
59.98
58.00
59.86
57.53
60.63
64.41
61.63
59.20
58.66
22.07
60.63
59.53
63
23.69
FCF yield (avg)%
11.67
9.51
9.78
9.98
9.46
10.19
7.52
8.17
5.98
4.00
29.68
7.52
9.49
47
5.44
FCF margin%
5.35
6.68
6.71
6.99
7.61
5.30
6.11
4.23
4.64
3.48
19.82
4.64
5.73
88
0.360
FCF / Net incomex
0.618
0.683
0.720
0.765
0.843
0.845
0.838
0.813
0.898
1.016
0.354
0.845
0.825
11
7.77
ROIC%
29.30
26.45
28.82
26.83
28.61
28.19
27.87
27.65
28.53
26.77
25.56
27.87
28.03
90
2.65
Return on equity%
26.18
27.21
24.75
25.01
23.84
22.08
24.39
24.70
22.74
19.79
24.02
22.74
24.55
37
14.25
Return on assets%
21.75
19.59
17.36
15.91
12.98
10.73
8.39
10.19
8.45
6.64
10.59
8.45
11.85
56
135.94
EPS¥
223.40
238.66
276.67
312.61
359.22
341.22
378.26
428.46
463.64
501.66
144.85
6.91%
8.71%
—
29.38
EPS growth%
25.23
24.86
24.61
25.48
26.60
26.31
25.97
28.68
31.00
31.33
7.85
28.68
26.14
32
62.00
Bookvalue per sh¥
33.65
32.16
29.70
27.47
26.14
27.02
25.74
23.30
24.28
23.90
108.74
(1.78%)
(3.71%)
—
67.48
FCF per share¥
268.49
306.59
353.15
396.24
404.75
383.96
419.10
398.93
413.52
428.75
197.82
1.16%
6.46%
—
134.33
Dividend per sh¥
235.86
273.05
302.53
336.93
322.09
322.15
307.26
352.90
351.54
380.08
190.44
3.37%
6.07%
—
23.22
Div yield (avg)%
36.67
38.01
35.49
33.73
32.77
33.79
31.66
28.80
27.00
28.97
20.76
28.97
33.25
40
10.44
Payout ratio%
21.53
21.67
21.58
20.89
22.58
23.95
23.36
25.02
24.62
24.42
12.35
24.42
22.97
6
33.57
Shares (diluted)M
47.54
51.36
61.84
69.75
73.08
77.52
76.09
76.05
85.16
97.99
33.90
6.04%
9.53%
72
12.36
Buyback yield%
34.79
33.30
35.13
33.03
34.22
37.19
37.07
39.87
40.01
40.46
29.48
39.87
36.10
26
0.181
D/E ratiox
0.950
0.941
1.111
1.086
1.132
1.183
1.335
1.560
1.671
1.854
0.386
1.560
1.158
76
2.635
Enterprise value¥B
6.998
7.453
8.189
8.176
7.811
8.627
8.427
7.744
7.162
8.178
1.314
0.92%
2.18%
67
10.88
LT debt¥B
8.360
9.454
10.57
11.62
11.46
11.62
11.15
11.48
11.73
11.69
7.279
0.40%
4.34%
55
Revenue
¥12.57B
5.20%
1.00×
Cost of revenue
¥8.798B
5.20%
1.00×
Operating expenses
¥1.813B
5.62%
1.04×
Goodwill & intangibles
15.18%