8.610
Revenue¥B
8.822
9.258
9.523
9.843
10.43
10.86
10.98
11.40
11.76
11.92
8.798
2.71%
3.32%
52
11.73
Revenue growth%
27.44
28.23
29.65
29.91
27.77
26.58
25.65
26.21
24.27
25.53
14.46
25.65
27.01
80
10.92
Gross margin%
4.73
5.43
2.87
5.73
5.13
3.68
2.25
4.85
3.63
4.93
22.79
3.68
4.79
89
11.17
Operating margin%
27.38
26.13
27.85
28.21
28.07
29.23
27.07
29.06
31.12
32.26
13.46
29.23
28.14
39
27.27
Net margin%
13.41
10.73
8.54
6.10
5.35
5.64
5.97
4.60
5.16
7.62
22.67
5.64
6.04
54
28.44
P/E ratio (avg)x
18.08
20.44
19.78
19.20
18.11
16.54
15.13
14.29
15.82
17.89
17.51
15.82
17.99
51
32.68
EV/EBITx
61.48
58.92
56.17
57.47
59.71
68.80
78.86
88.38
102.3
101.5
9.098
88.38
65.14
40
12.87
FCF yield (avg)%
29.35
30.11
30.26
28.93
28.09
28.62
30.04
31.94
30.72
29.86
28.44
30.04
29.95
70
29.28
FCF margin%
18.32
20.73
18.38
17.71
18.09
20.18
18.31
17.75
16.08
18.71
11.32
18.31
18.31
46
0.956
FCF / Net incomex
0.154
0.156
0.150
0.141
0.128
0.131
0.122
0.133
0.143
0.129
0.821
0.131
0.137
87
22.03
ROIC%
17.42
18.86
16.51
13.62
16.15
14.80
14.31
12.09
14.91
14.07
8.92
14.31
14.86
65
11.08
Return on equity%
16.61
18.07
20.08
20.75
18.58
16.24
18.17
19.55
21.77
22.23
4.64
19.55
19.06
94
12.92
Return on assets%
7.56
8.57
10.31
12.54
13.85
13.32
11.01
13.20
11.14
8.32
10.27
11.14
11.07
41
52.25
EPS¥
144.22
157.60
182.17
191.29
200.12
199.06
216.49
216.60
217.31
221.50
54.65
2.05%
4.85%
—
24.25
EPS growth%
1.30
0.40
0.40
2.01
2.12
1.80
0.50
1.95
0.82
0.40
14.94
0.82
1.06
72
214.82
Bookvalue per sh¥
155.37
156.01
150.76
166.67
162.24
150.48
167.85
163.88
184.90
190.41
210.33
3.25%
2.76%
—
52.48
FCF per share¥
40.68
43.37
39.02
37.48
35.15
35.25
35.73
37.82
36.03
32.22
64.49
(1.72%)
(1.50%)
—
109.17
Dividend per sh¥
132.34
141.74
128.45
123.02
109.72
110.67
100.81
92.09
91.94
88.07
56.69
(4.30%)
(5.32%)
—
5.06
Div yield (avg)%
23.57
25.23
26.23
26.47
26.29
26.39
27.31
28.91
29.69
29.92
24.91
28.91
26.43
37
28.10
Payout ratio%
32.83
30.77
33.19
35.50
32.91
34.35
37.26
37.79
40.28
40.13
20.94
37.79
34.93
8
27.86
Shares (diluted)M
23.65
21.31
20.12
19.60
21.11
22.56
24.77
21.48
18.75
18.13
28.54
(3.00%)
(1.80%)
16
5.52
Buyback yield%
4.78
4.54
5.98
3.64
1.63
3.33
3.46
0.73
2.37
1.89
9.56
2.37
3.39
75
1.606
D/E ratiox
0.383
0.418
0.403
0.383
0.424
0.392
0.363
0.383
0.404
0.381
1.196
0.383
0.388
46
2.295
Enterprise value¥B
3.221
3.560
3.699
3.568
3.340
2.985
2.974
3.200
3.123
3.309
5.219
(0.19%)
(0.63%)
81
5.981
LT debt¥B
2.780
2.522
2.836
3.038
3.079
2.988
3.134
3.470
3.198
2.932
3.253
(0.98%)
(0.53%)
52
Revenue
¥11.92B
3.32%
1.00×
Cost of revenue
¥8.347B
3.32%
1.00×
Operating expenses
¥1.642B
3.20%
0.99×
Goodwill & intangibles
20.90%