12.69
Revenue¥B
31.27
33.65
36.36
38.94
41.39
43.51
46.05
49.76
54.04
57.12
14.04
6.65%
7.08%
28
17.66
Revenue growth%
24.17
23.59
20.77
18.22
18.05
16.83
18.99
18.18
19.00
17.81
9.41
18.18
18.61
41
24.48
Gross margin%
10.71
7.74
5.72
7.73
4.74
4.26
5.87
5.62
5.68
3.23
3.07
5.62
5.70
67
3.91
Operating margin%
26.63
25.16
22.58
24.20
26.82
27.25
27.93
30.17
28.76
31.08
25.25
28.76
27.04
33
15.25
Net margin%
24.27
26.13
24.30
23.38
23.90
22.58
22.40
20.93
22.45
23.84
28.16
22.45
23.61
93
24.51
P/E ratio (avg)x
20.48
22.24
21.94
24.45
26.98
28.16
31.74
33.21
33.89
36.98
30.63
33.21
27.57
75
7.038
EV/EBITx
9.073
9.240
10.17
10.71
11.76
11.55
10.60
9.880
9.426
10.30
30.50
10.30
10.24
75
7.71
FCF yield (avg)%
8.15
7.44
4.80
2.32
0.40
3.16
2.99
1.39
0.40
0.40
7.31
1.39
2.65
68
5.49
FCF margin%
18.79
17.46
19.73
21.53
22.08
24.57
23.04
20.92
18.70
20.07
15.97
20.92
20.49
76
0.785
FCF / Net incomex
1.104
1.095
1.161
1.352
1.552
1.660
1.866
2.113
2.409
2.497
0.541
2.113
1.606
72
26.20
ROIC%
3.19
0.87
2.38
2.04
3.33
3.82
3.67
1.60
0.89
1.68
28.75
1.68
2.21
92
3.93
Return on equity%
0.40
0.40
2.64
2.30
2.51
0.45
0.40
3.11
3.25
5.53
17.68
3.11
2.41
31
23.40
Return on assets%
30.17
31.38
32.01
33.42
36.36
36.36
33.36
36.24
38.05
37.76
5.81
36.36
34.83
43
323.46
EPS¥
813.08
965.08
940.52
1,076
1,244
1,335
1,519
1,510
1,731
1,724
359.16
6.74%
8.35%
—
2.31
EPS growth%
25.15
27.27
24.69
24.20
26.71
29.32
32.15
29.23
31.94
31.53
12.60
31.53
28.25
64
695.14
Bookvalue per sh¥
705.88
688.34
810.26
879.96
1,001
1,035
1,018
1,029
997.22
1,028
154.12
0.52%
4.77%
—
150.26
FCF per share¥
255.41
296.80
308.73
347.18
332.44
357.57
378.96
384.64
444.06
447.64
448.51
6.13%
5.82%
—
107.06
Dividend per sh¥
195.03
208.33
234.69
221.27
247.86
223.83
203.38
190.68
205.94
186.71
169.61
(5.51%)
0.56%
—
6.37
Div yield (avg)%
6.45
7.25
4.71
4.16
5.09
5.02
4.68
5.10
5.74
5.27
9.98
5.10
5.09
29
11.09
Payout ratio%
22.17
19.62
22.17
24.29
22.50
22.58
25.53
26.89
29.78
26.79
5.94
26.79
23.44
34
27.64
Shares (diluted)M
54.46
57.76
66.24
79.58
93.06
92.61
94.70
101.7
102.6
102.6
27.51
1.98%
8.34%
81
7.88
Buyback yield%
7.69
8.78
7.83
8.61
11.22
8.78
11.61
12.64
11.25
12.83
20.23
11.61
10.00
54
1.751
D/E ratiox
0.948
0.892
0.958
1.079
1.057
1.164
1.105
1.264
1.234
1.268
0.991
1.234
1.092
10
43.43
Enterprise value¥B
22.85
20.74
21.28
22.82
24.81
23.57
21.02
20.96
18.94
19.23
5.068
(4.97%)
(2.19%)
37
43.69
LT debt¥B
10.57
11.19
10.90
11.50
13.48
14.40
15.76
15.44
17.45
19.66
41.44
7.84%
7.96%
87
Revenue
¥57.12B
7.08%
1.00×
Cost of revenue
¥28.38B
7.08%
1.00×
Operating expenses
¥10.76B
6.56%
0.95×
Spread over hurdle
19.09%