2.014
Revenue¥B
2.376
2.497
2.558
2.586
2.716
2.724
2.816
2.882
2.975
3.110
2.229
2.75%
3.18%
45
7.30
Revenue growth%
2.47
3.72
5.85
3.77
5.41
4.60
6.82
5.32
8.02
8.79
9.07
6.82
5.37
49
19.16
Gross margin%
8.02
5.24
6.23
5.42
2.91
0.40
3.21
4.48
3.01
5.68
24.26
3.21
4.86
67
4.13
Operating margin%
19.32
18.37
19.43
19.74
18.94
18.10
15.46
15.27
18.24
16.36
29.13
16.36
18.30
71
21.86
Net margin%
22.18
21.79
19.49
19.63
20.65
18.71
18.84
18.55
17.63
20.00
28.96
18.71
19.56
16
27.30
P/E ratio (avg)x
46.90
52.60
55.81
57.57
67.38
69.37
77.20
80.01
78.17
82.73
35.05
78.17
68.38
25
18.75
EV/EBITx
17.95
17.92
19.68
19.76
22.05
26.10
29.81
35.28
34.84
39.38
32.64
34.84
24.08
80
8.14
FCF yield (avg)%
17.55
16.61
15.85
16.13
18.81
21.33
24.09
24.34
25.59
22.89
16.94
24.09
20.07
91
25.06
FCF margin%
19.96
18.47
16.28
18.86
16.58
15.73
17.88
19.83
20.81
23.73
28.92
19.83
18.67
6
1.701
FCF / Net incomex
2.528
2.550
3.082
3.671
4.023
3.993
4.812
4.670
5.202
5.754
0.394
4.812
4.008
31
7.87
ROIC%
16.28
13.82
15.05
16.81
14.86
15.30
16.38
15.44
16.35
14.20
21.16
15.44
15.37
29
15.98
Return on equity%
20.26
20.32
20.80
18.41
16.75
14.01
16.71
17.57
16.52
14.42
22.20
16.52
17.16
86
23.60
Return on assets%
24.61
23.47
25.40
25.78
25.43
25.53
23.23
21.97
19.76
18.29
21.87
21.97
24.04
48
26.96
EPS¥
121.65
112.97
124.84
143.12
156.66
168.87
191.64
209.05
223.98
252.27
28.08
10.00%
7.25%
—
14.14
EPS growth%
10.93
10.55
9.19
8.24
5.46
6.70
7.98
8.04
5.44
6.00
28.97
6.70
8.01
25
95.12
Bookvalue per sh¥
61.45
52.44
51.50
54.04
54.24
57.35
60.98
60.52
57.62
56.88
55.20
0.95%
(1.61%)
—
70.59
FCF per share¥
52.77
61.29
58.43
65.27
64.73
71.94
77.53
77.42
87.24
91.70
29.98
7.22%
5.87%
—
85.05
Dividend per sh¥
99.75
92.31
100.79
91.44
92.76
98.17
94.13
86.49
87.84
84.29
34.21
(1.90%)
(1.52%)
—
13.11
Div yield (avg)%
3.72
4.40
6.58
6.50
7.44
4.86
6.18
4.04
2.54
0.92
15.16
4.04
4.63
49
17.09
Payout ratio%
28.94
26.17
28.60
27.14
28.45
28.35
30.91
31.29
30.03
28.83
13.13
30.03
28.71
81
19.64
Shares (diluted)M
17.81
18.73
16.88
16.84
15.39
17.05
15.98
16.99
17.32
16.27
19.54
1.11%
(0.14%)
54
6.13
Buyback yield%
4.74
6.84
7.02
7.41
10.19
7.90
6.47
6.85
7.62
7.28
29.34
7.28
7.15
27
0.890
D/E ratiox
1.435
1.482
1.367
1.344
1.251
1.096
1.103
1.157
1.144
0.996
1.465
1.103
1.204
36
0.244
Enterprise value¥B
0.192
0.207
0.238
0.281
0.277
0.323
0.328
0.330
0.330
0.359
1.780
5.32%
7.50%
88
0.872
LT debt¥B
1.278
1.367
1.318
1.417
1.546
1.713
1.653
1.755
1.740
1.943
1.095
4.68%
4.98%
73
Revenue
¥3.110B
3.18%
1.00×
Cost of revenue
¥1.673B
3.48%
1.03×
Operating expenses
¥584.3M
2.55%
0.94×
Goodwill & intangibles
16.79%
Spread over hurdle
11.09%