0.833
Revenue¥B
2.961
3.054
3.073
3.081
3.130
3.123
3.134
3.172
3.239
0.931
1.037
1.00%
0.88%
37
19.16
Revenue growth%
16.53
16.12
13.46
10.84
11.51
13.95
12.37
13.13
13.32
27.40
13.33
13.13
13.39
8
12.44
Gross margin%
24.51
27.07
25.16
26.10
27.84
27.26
26.86
25.86
26.05
29.39
22.59
26.86
26.07
20
4.82
Operating margin%
16.43
17.11
15.16
14.11
11.45
11.21
8.49
9.98
11.98
21.94
4.00
11.21
13.04
84
11.63
Net margin%
11.29
11.71
9.49
12.38
11.02
12.47
10.28
12.25
12.92
7.21
4.32
12.25
11.98
26
8.878
P/E ratio (avg)x
28.28
29.83
30.95
32.93
31.12
27.49
27.71
28.95
30.39
16.03
24.89
28.95
29.39
30
34.67
EV/EBITx
31.61
34.56
33.87
33.65
40.71
43.30
52.07
60.49
72.10
32.41
26.21
52.07
37.63
22
16.72
FCF yield (avg)%
5.90
6.68
5.79
3.44
0.80
0.40
3.14
4.96
4.66
16.73
5.81
3.14
4.81
31
20.90
FCF margin%
13.18
14.52
15.74
13.31
15.04
14.94
12.91
9.98
7.49
7.52
7.63
12.91
13.25
24
0.557
FCF / Net incomex
0.733
0.798
0.907
0.851
0.847
0.980
1.138
1.321
1.342
1.377
1.420
1.138
0.879
43
2.34
ROIC%
6.57
9.22
8.04
10.73
11.70
9.83
9.28
9.37
11.04
21.92
22.24
9.83
9.32
93
20.46
Return on equity%
16.15
16.10
13.94
12.99
10.14
10.90
10.42
9.19
10.75
28.60
12.62
10.42
11.95
90
26.89
Return on assets%
14.49
17.03
14.28
16.92
16.40
16.85
17.20
17.23
16.82
9.56
16.05
16.85
16.83
52
94.90
EPS¥
238.87
227.75
213.93
240.01
245.68
263.28
271.65
242.46
262.05
96.92
102.97
1.77%
1.17%
—
8.25
EPS growth%
14.97
13.74
11.37
11.27
11.39
9.86
7.26
7.93
9.21
14.40
21.85
9.21
11.32
6
165.57
Bookvalue per sh¥
623.91
684.57
711.96
780.92
815.89
838.23
818.70
836.56
776.18
499.74
451.04
(0.12%)
3.27%
—
162.06
FCF per share¥
355.35
368.15
373.33
411.65
396.21
372.81
376.72
330.96
362.14
386.03
449.71
(2.53%)
(0.16%)
—
238.08
Dividend per sh¥
61.88
53.71
49.35
44.94
43.72
39.00
38.08
35.08
29.89
209.97
490.82
(7.83%)
(7.98%)
—
8.08
Div yield (avg)%
13.81
12.89
10.97
12.27
12.65
12.94
13.95
14.66
17.40
22.34
2.34
13.95
12.91
23
29.96
Payout ratio%
2.80
2.11
3.50
5.51
5.11
7.95
8.28
8.39
9.61
4.72
2.53
8.28
5.63
44
2.738
Shares (diluted)M
2.844
2.758
3.044
3.437
3.217
3.422
3.295
3.173
3.166
2.697
2.706
(1.63%)
0.70%
29
10.21
Buyback yield%
22.12
20.90
22.90
23.31
21.23
19.29
17.65
19.64
19.85
16.65
9.89
19.64
20.67
81
0.907
D/E ratiox
1.049
0.996
0.986
0.937
0.831
0.763
0.753
0.684
0.660
0.799
0.983
0.753
0.884
8
3.016
Enterprise value¥B
1.873
1.925
1.816
1.989
2.006
2.151
1.991
2.049
1.898
0.671
1.898
(0.93%)
0.19%
53
1.670
LT debt¥B
1.237
1.409
1.371
1.528
1.758
1.866
2.033
2.178
2.292
2.742
1.680
8.45%
8.82%
31
Revenue
¥3.239B
0.88%
1.00×
Cost of revenue
¥1.658B
0.51%
0.96×
Operating expenses
¥710.9M
1.49%
1.06×
Goodwill & intangibles
13.45%
Spread over hurdle
18.48%