33.07
Revenue¥B
36.45
37.51
37.70
38.35
40.20
42.19
44.24
45.62
47.36
47.57
35.33
3.42%
3.00%
58
19.74
Revenue growth%
14.29
17.09
16.22
14.94
17.38
19.79
20.16
19.83
19.63
20.83
19.82
19.83
18.51
5
20.38
Gross margin%
28.42
29.57
30.00
31.10
31.97
34.35
37.01
39.20
41.59
38.79
13.78
38.79
33.16
53
15.43
Operating margin%
7.64
5.66
2.73
4.99
2.66
2.05
2.11
3.34
4.91
7.13
20.03
3.34
4.12
5
15.41
Net margin%
10.31
10.67
11.65
10.14
12.73
14.32
11.96
10.51
11.31
12.89
11.13
11.96
11.48
43
29.00
P/E ratio (avg)x
15.60
14.57
15.47
14.37
14.69
14.29
14.49
13.10
14.31
15.12
28.60
14.31
14.53
21
21.38
EV/EBITx
16.99
15.74
16.10
16.31
15.83
15.84
15.14
15.42
14.78
15.55
23.33
15.42
15.78
86
9.24
FCF yield (avg)%
26.68
24.86
25.02
23.67
21.06
18.42
17.16
18.93
18.50
15.76
12.23
18.42
20.00
19
19.23
FCF margin%
24.15
22.86
20.46
22.79
22.50
22.63
24.33
24.66
27.48
30.33
27.28
24.66
23.51
91
0.441
FCF / Net incomex
0.499
0.494
0.478
0.458
0.457
0.416
0.380
0.431
0.448
0.424
0.392
0.424
0.453
13
3.83
ROIC%
7.99
7.51
10.05
7.77
8.33
8.08
10.08
7.18
4.45
6.06
5.74
7.18
7.88
53
9.59
Return on equity%
21.13
22.39
20.77
22.19
24.84
26.19
24.50
25.53
27.43
27.19
6.48
26.19
24.67
93
11.68
Return on assets%
32.32
31.94
30.51
28.39
26.26
24.34
23.55
21.43
21.65
24.65
18.10
23.55
25.45
6
332.06
EPS¥
296.40
321.49
304.56
290.32
278.68
322.82
371.94
413.08
468.75
499.62
358.46
12.38%
5.34%
—
24.20
EPS growth%
32.53
33.07
33.31
30.42
30.21
29.00
28.13
25.97
25.58
28.19
22.35
28.13
29.60
67
545.26
Bookvalue per sh¥
514.48
525.97
536.25
534.58
580.52
544.01
558.16
614.59
564.53
543.40
506.39
(1.31%)
1.42%
—
115.83
FCF per share¥
405.22
373.34
362.15
333.18
355.70
388.15
353.65
342.43
314.13
277.43
393.11
(4.85%)
(2.94%)
—
405.16
Dividend per sh¥
720.94
729.01
803.89
824.33
863.22
1,019
1,156
1,228
1,388
1,477
231.67
11.34%
8.79%
—
23.26
Div yield (avg)%
37.75
35.64
36.53
35.29
35.98
35.62
32.66
30.70
32.36
31.41
28.57
32.36
35.45
48
27.13
Payout ratio%
22.88
24.11
22.90
22.89
21.26
19.60
19.35
20.42
20.28
19.19
16.13
19.60
20.84
61
49.40
Shares (diluted)M
65.06
73.29
69.39
75.36
73.31
73.17
73.11
82.78
86.72
93.12
49.50
4.90%
4.95%
86
6.45
Buyback yield%
6.90
5.57
5.63
3.95
5.83
4.07
2.99
0.97
0.40
1.32
8.99
1.32
4.01
95
0.174
D/E ratiox
1.660
1.504
1.573
1.673
1.585
1.661
1.834
1.799
1.919
2.111
1.147
1.834
1.667
70
37.46
Enterprise value¥B
10.74
11.94
12.95
14.50
14.80
15.94
16.05
17.28
16.36
15.04
51.22
0.32%
2.79%
61
29.34
LT debt¥B
44.38
51.84
51.81
58.41
68.36
82.23
94.96
109.9
111.9
133.5
32.73
14.32%
12.08%
72
Revenue
¥47.57B
3.00%
1.00×
Cost of revenue
¥33.30B
3.00%
1.00×
Operating expenses
¥7.420B
2.64%
0.97×
Cash and investments
14.88%
Spread over hurdle
81.28%