62.14
Revenue¥B
40.50
43.77
46.95
50.41
52.73
56.58
58.95
63.14
66.96
71.50
66.85
6.28%
6.41%
80
19.03
Revenue growth%
22.02
22.98
21.16
23.36
22.10
24.66
24.86
22.42
24.45
23.53
29.86
24.45
23.17
92
16.92
Gross margin%
3.36
4.74
4.83
2.81
0.40
1.32
3.61
5.94
4.34
7.14
2.86
4.34
3.98
47
29.00
Operating margin%
25.14
24.10
25.78
25.81
23.22
21.46
20.77
22.07
22.75
24.90
28.52
22.07
23.66
25
19.39
Net margin%
11.63
8.91
9.10
12.09
13.15
15.95
13.24
11.47
9.49
10.01
24.63
11.47
11.55
63
32.88
P/E ratio (avg)x
13.24
13.32
11.55
11.93
12.20
12.83
12.51
12.95
11.82
12.18
14.51
12.51
12.35
20
20.50
EV/EBITx
13.41
13.33
12.81
14.21
15.89
15.57
15.43
17.66
18.59
18.70
20.43
17.66
15.50
30
29.88
FCF yield (avg)%
13.96
12.94
14.36
11.73
9.06
9.18
7.68
8.56
9.54
8.17
19.64
8.56
9.36
90
16.54
FCF margin%
16.10
14.20
14.58
14.76
14.21
13.45
15.20
16.14
15.44
17.67
19.19
15.44
14.98
47
0.253
FCF / Net incomex
2.330
2.598
3.006
3.420
3.538
4.140
4.720
5.477
5.731
6.502
0.726
5.477
3.839
26
15.94
ROIC%
23.92
22.86
24.25
21.72
22.11
20.11
22.78
20.92
18.96
18.93
15.45
20.11
21.92
15
21.06
Return on equity%
0.40
2.87
0.88
0.40
0.40
1.63
4.06
4.95
5.23
3.21
5.27
4.06
2.25
60
26.55
Return on assets%
10.84
13.20
14.30
15.21
14.50
16.29
16.82
14.81
14.76
12.35
12.49
14.81
14.63
92
392.34
EPS¥
162.19
137.66
126.79
128.13
111.90
109.63
105.11
106.41
104.77
100.12
413.59
(2.20%)
(4.96%)
—
2.73
EPS growth%
11.05
13.42
14.39
12.17
13.98
14.31
16.01
16.81
19.07
16.25
25.19
16.25
14.35
65
250.97
Bookvalue per sh¥
347.02
350.56
403.49
425.10
460.96
469.41
528.90
535.58
611.83
647.32
351.93
7.03%
8.03%
—
371.51
FCF per share¥
282.12
281.22
262.39
276.42
259.90
244.93
268.89
260.58
281.35
267.36
224.64
0.57%
0.42%
—
154.71
Dividend per sh¥
376.47
420.33
434.80
496.06
521.18
519.68
533.38
512.23
512.64
550.91
198.42
1.12%
3.34%
—
4.53
Div yield (avg)%
18.84
21.18
21.27
22.12
19.85
18.79
20.75
19.33
21.71
21.92
29.08
20.75
20.97
38
4.54
Payout ratio%
7.73
6.99
7.59
4.92
4.79
3.58
4.69
7.54
5.07
3.56
6.40
4.69
5.00
89
48.14
Shares (diluted)M
67.87
78.45
81.86
81.66
75.86
76.11
85.82
92.63
101.7
112.2
48.37
8.13%
4.78%
48
6.64
Buyback yield%
27.71
25.08
25.31
26.11
27.15
27.48
27.86
28.24
25.90
26.50
23.48
27.48
26.83
74
1.615
D/E ratiox
0.248
0.252
0.221
0.204
0.186
0.168
0.173
0.160
0.169
0.164
0.921
0.168
0.179
30
44.83
Enterprise value¥B
70.70
68.26
79.43
78.38
86.66
98.63
117.2
128.4
135.2
160.0
69.65
13.05%
9.23%
14
45.69
LT debt¥B
91.86
97.43
108.3
110.0
130.0
132.2
139.7
144.1
150.3
159.1
62.95
4.13%
5.25%
12
Revenue
¥71.50B
6.41%
1.00×
Cost of revenue
¥31.93B
6.42%
1.00×
Operating expenses
¥16.57B
6.35%
0.99×