4.644
Revenue¥B
28.53
30.33
32.48
35.13
36.79
38.11
40.88
42.77
46.02
48.61
5.190
5.73%
6.34%
18
6.44
Revenue growth%
22.32
19.38
18.29
18.07
15.43
16.68
18.26
16.18
18.41
16.64
22.13
16.68
18.16
37
10.00
Gross margin%
13.53
14.18
14.09
14.28
12.53
11.04
13.42
16.07
17.33
15.74
20.20
15.74
14.14
72
10.89
Operating margin%
3.37
1.34
3.11
0.56
0.40
0.46
0.41
0.40
3.29
5.79
16.93
0.46
0.95
94
20.58
Net margin%
21.84
23.52
21.49
20.15
18.45
17.72
17.21
18.74
19.73
21.02
26.46
18.74
19.94
46
7.649
P/E ratio (avg)x
31.24
30.71
32.44
31.64
34.04
35.50
37.03
37.91
38.89
41.05
22.90
37.91
34.77
63
30.90
EV/EBITx
24.21
24.09
23.26
21.39
24.15
21.92
19.92
21.91
22.99
24.49
36.96
21.92
23.13
57
6.32
FCF yield (avg)%
3.59
2.22
3.47
6.42
8.80
7.94
8.97
7.57
7.64
5.07
10.10
7.64
6.99
26
3.80
FCF margin%
22.46
22.19
19.55
19.75
21.66
24.43
22.14
24.21
22.55
22.76
25.10
22.76
22.33
76
1.047
FCF / Net incomex
2.000
1.841
1.654
1.525
1.398
1.255
1.161
1.074
1.009
0.929
0.809
1.074
1.327
48
10.18
ROIC%
14.74
15.56
17.72
18.38
21.38
18.45
19.12
21.56
22.75
23.33
16.16
21.56
18.78
23
23.64
Return on equity%
26.63
26.65
29.46
30.67
30.85
28.94
26.94
24.63
23.33
23.15
9.70
24.63
26.79
17
13.35
Return on assets%
30.44
32.03
33.24
34.22
35.51
37.43
34.69
37.51
38.30
38.41
4.42
37.51
35.10
75
135.11
EPS¥
1,049
1,058
1,172
1,269
1,485
1,661
1,901
1,937
2,087
2,308
150.80
9.21%
9.46%
—
4.73
EPS growth%
16.88
17.67
19.44
17.16
16.25
13.76
16.16
14.62
16.53
17.59
25.25
16.16
16.71
37
467.30
Bookvalue per sh¥
152.88
161.89
152.51
143.66
147.46
137.54
128.98
111.91
110.49
109.65
366.60
(5.75%)
(4.37%)
—
743.22
FCF per share¥
838.66
933.84
1,091
1,089
1,190
1,196
1,397
1,436
1,678
1,866
206.30
9.41%
9.92%
—
816.40
Dividend per sh¥
966.94
970.79
1,065
1,076
1,159
1,284
1,170
1,286
1,393
1,531
530.07
5.73%
5.23%
—
6.70
Div yield (avg)%
13.30
13.38
13.59
13.00
13.12
13.40
13.45
12.31
12.25
9.57
2.43
12.31
13.21
87
17.48
Payout ratio%
25.16
22.36
22.86
20.13
17.50
18.56
20.88
20.29
18.62
16.93
29.22
18.62
20.21
70
27.43
Shares (diluted)M
32.42
34.18
30.70
32.80
30.28
32.38
27.85
28.48
30.86
28.58
28.04
(1.15%)
(2.14%)
19
5.32
Buyback yield%
27.83
27.68
29.30
26.33
24.67
22.93
20.49
19.01
20.86
21.28
27.20
20.86
23.80
88
0.937
D/E ratiox
0.443
0.391
0.426
0.436
0.451
0.430
0.412
0.367
0.387
0.338
0.343
0.387
0.419
17
8.905
Enterprise value¥B
36.47
40.31
45.05
49.62
58.86
58.18
65.17
62.39
73.00
76.82
38.90
5.47%
9.15%
25
24.24
LT debt¥B
5.549
6.606
6.364
6.409
6.616
6.491
6.774
7.176
8.384
8.783
36.70
5.83%
5.88%
33
Revenue
¥48.61B
6.34%
1.00×
Cost of revenue
¥28.23B
6.43%
1.01×
Operating expenses
¥10.57B
5.57%
0.93×
Goodwill & intangibles
16.83%
Property and equipment
15.88%