1.834
Revenue¥B
1.667
1.788
1.898
1.960
2.021
2.174
2.267
2.341
2.415
2.533
1.991
4.62%
4.85%
59
16.57
Revenue growth%
15.59
15.36
13.88
14.76
11.79
8.81
9.36
7.41
6.82
5.65
23.94
7.41
10.57
22
15.40
Gross margin%
23.23
21.85
20.10
21.86
22.03
20.32
21.18
23.54
24.25
25.95
10.04
23.54
21.94
92
21.51
Operating margin%
34.17
36.31
37.33
35.77
38.56
38.18
40.94
38.09
40.51
40.31
12.89
40.31
38.14
15
24.25
Net margin%
26.07
27.59
26.76
26.46
25.99
25.59
23.06
22.34
24.37
25.50
21.97
24.37
25.79
51
14.23
P/E ratio (avg)x
16.99
16.74
19.28
21.90
25.63
28.48
31.96
36.55
39.10
38.40
12.48
36.55
27.05
49
34.27
EV/EBITx
54.30
60.86
66.54
62.34
71.57
70.70
75.32
76.71
81.65
95.86
11.14
76.71
71.14
30
10.09
FCF yield (avg)%
9.09
8.26
8.37
5.39
5.80
6.32
3.84
2.63
0.40
1.89
9.55
2.63
5.59
60
26.03
FCF margin%
26.11
23.34
25.79
24.51
26.96
27.74
29.93
31.26
30.89
29.73
20.19
29.93
27.35
35
0.111
FCF / Net incomex
0.778
0.717
0.637
0.563
0.508
0.450
0.468
0.492
0.448
0.420
1.784
0.450
0.500
53
14.53
ROIC%
17.52
16.32
15.97
17.94
17.06
19.78
17.39
18.74
16.57
14.60
23.37
17.39
17.22
25
23.40
Return on equity%
22.18
23.27
25.49
26.96
25.08
26.63
26.79
24.34
26.25
25.45
22.26
26.25
25.47
21
24.45
Return on assets%
12.18
12.23
13.01
12.30
13.44
14.50
16.97
16.55
13.70
10.97
17.62
14.50
13.23
79
312.76
EPS¥
809.82
709.78
660.82
683.03
721.87
725.82
799.10
719.26
788.25
744.26
338.88
0.61%
(1.10%)
—
12.64
EPS growth%
3.61
2.41
2.78
2.12
3.06
4.87
4.44
1.75
0.40
0.40
25.69
1.75
2.59
49
161.28
Bookvalue per sh¥
753.31
697.16
719.42
802.62
874.39
1,005
1,047
1,014
984.23
1,045
676.79
3.63%
4.32%
—
691.32
FCF per share¥
837.95
971.07
1,009
1,125
1,181
1,156
1,382
1,538
1,713
1,766
341.79
8.38%
8.46%
—
637.19
Dividend per sh¥
748.95
743.25
703.19
749.45
733.36
804.23
874.25
853.54
903.60
987.72
509.24
6.14%
2.62%
—
28.75
Div yield (avg)%
15.42
13.30
12.83
10.85
11.91
9.65
10.67
11.02
11.89
12.94
7.50
11.02
11.90
32
14.24
Payout ratio%
11.90
12.65
13.33
15.08
14.21
13.00
12.18
14.52
13.98
13.78
17.15
13.78
13.55
94
3.162
Shares (diluted)M
2.987
2.957
2.533
2.286
2.092
2.095
2.187
2.357
2.127
2.282
3.288
1.76%
(2.14%)
87
22.54
Buyback yield%
24.66
27.31
26.06
24.08
22.28
21.51
19.74
19.46
22.33
23.26
3.58
21.51
22.79
84
0.416
D/E ratiox
0.905
0.886
0.828
0.887
0.902
1.009
0.968
1.020
1.125
1.056
1.258
1.020
0.936
73
0.276
Enterprise value¥B
3.772
3.929
3.922
3.904
4.425
4.714
4.685
5.290
5.119
5.390
2.514
4.02%
3.60%
68
2.449
LT debt¥B
1.624
1.597
1.563
1.554
1.594
1.679
1.547
1.400
1.466
1.339
2.488
(3.43%)
(1.18%)
22
Revenue
¥2.533B
4.85%
1.00×
Cost of revenue
¥1.668B
4.68%
0.98×
Operating expenses
¥409.4M
5.23%
1.04×
Goodwill & intangibles
17.22%
Spread over hurdle
(3.41%)