6.015
Revenue¥B
10.96
11.42
11.73
12.05
12.76
13.35
14.03
14.38
14.94
15.55
6.700
4.04%
4.16%
71
24.15
Revenue growth%
26.55
27.20
29.34
26.46
23.87
25.20
23.33
20.47
19.72
19.78
12.02
20.47
24.53
57
2.85
Gross margin%
3.90
3.68
1.35
2.61
3.74
4.44
5.66
6.07
4.96
7.38
23.66
5.66
4.17
75
9.88
Operating margin%
8.99
11.87
10.95
10.43
12.70
13.15
13.45
10.76
8.52
8.37
21.59
10.76
10.85
10
3.39
Net margin%
8.06
9.58
11.36
13.96
14.69
13.35
14.78
17.40
14.74
15.49
15.06
14.78
14.33
45
17.07
P/E ratio (avg)x
34.08
32.93
30.53
29.99
26.57
28.90
27.11
27.45
27.76
28.77
6.484
27.76
28.83
55
19.71
EV/EBITx
24.87
25.87
23.84
25.01
25.95
26.55
27.04
26.51
28.08
26.69
31.70
26.69
26.23
29
22.40
FCF yield (avg)%
12.11
9.18
11.01
13.36
14.34
14.07
15.73
14.75
15.07
12.27
26.91
14.75
13.71
30
21.42
FCF margin%
19.84
17.87
18.56
19.94
19.13
19.99
21.60
19.50
21.76
20.36
29.94
20.36
19.89
71
1.656
FCF / Net incomex
1.594
1.804
1.930
2.056
1.948
2.129
2.122
2.171
2.391
2.529
1.360
2.171
2.089
17
8.09
ROIC%
16.84
16.32
18.30
17.68
15.48
12.51
12.46
10.91
10.26
7.43
10.93
10.91
13.99
38
6.48
Return on equity%
18.42
17.13
17.93
17.17
15.71
16.73
15.35
17.91
20.76
17.92
8.68
17.91
17.54
30
10.19
Return on assets%
15.76
18.63
20.37
18.24
19.94
17.34
19.23
17.45
15.60
12.77
19.14
17.34
17.84
13
106.70
EPS¥
85.62
91.72
79.74
75.14
78.49
70.78
73.36
65.05
68.63
74.50
108.99
(1.04%)
(1.31%)
—
3.11
EPS growth%
9.47
7.28
8.61
7.64
8.04
8.96
6.51
3.64
4.44
2.42
16.17
4.44
7.46
70
54.29
Bookvalue per sh¥
38.95
37.93
37.71
34.19
37.44
36.50
39.79
38.67
39.35
37.08
211.83
(0.19%)
0.18%
—
111.54
FCF per share¥
202.43
220.82
215.76
209.13
239.44
269.20
312.09
357.93
430.66
469.46
189.15
14.41%
9.40%
—
119.69
Dividend per sh¥
224.65
224.37
219.69
214.83
230.35
250.95
268.83
244.83
241.83
235.53
181.06
0.45%
0.08%
—
29.66
Div yield (avg)%
12.43
14.82
13.80
10.81
12.51
10.71
9.58
12.50
13.56
14.35
10.81
12.50
12.51
21
3.13
Payout ratio%
3.95
6.04
3.37
2.21
0.40
0.76
0.93
0.40
0.40
0.40
7.87
0.40
0.85
11
54.08
Shares (diluted)M
108.2
131.5
153.8
153.2
166.6
201.1
216.5
213.4
245.4
274.1
55.30
10.47%
11.18%
17
14.10
Buyback yield%
29.07
31.67
29.33
30.98
33.42
33.29
34.91
37.78
36.88
38.96
24.62
36.88
33.35
32
1.001
D/E ratiox
0.453
0.467
0.464
0.519
0.519
0.543
0.586
0.618
0.616
0.667
1.335
0.616
0.531
95
16.59
Enterprise value¥B
3.552
3.638
3.436
3.535
3.254
3.180
3.299
3.612
3.537
3.783
11.10
3.06%
(0.12%)
31
0.921
LT debt¥B
20.65
19.81
19.73
23.30
22.95
23.43
23.89
24.45
24.52
27.40
2.055
3.61%
3.51%
85
Revenue
¥15.55B
4.16%
1.00×
Cost of revenue
¥10.13B
4.28%
1.01×
Operating expenses
¥2.993B
3.78%
0.96×
Cash and investments
15.53%
Spread over hurdle
(2.38%)