736.8
Revenue¥B
726.3
731.6
735.0
721.4
723.9
712.9
719.4
737.3
737.4
725.8
807.4
0.05%
0.17%
89
22.70
Revenue growth%
13.39
12.35
10.15
7.73
8.99
9.12
8.82
8.01
10.94
11.30
20.68
9.12
9.63
46
16.96
Gross margin%
5.69
5.24
4.84
7.44
5.94
8.67
6.66
9.24
7.76
6.13
10.35
7.76
6.40
54
19.43
Operating margin%
8.89
10.77
10.17
10.65
11.96
14.79
15.39
13.65
14.64
15.19
8.33
14.79
12.80
17
14.70
Net margin%
28.33
28.50
27.42
28.58
25.91
28.45
25.56
24.09
22.90
22.88
9.06
24.09
26.66
70
10.32
P/E ratio (avg)x
12.54
13.19
14.83
15.88
14.80
13.73
14.81
13.39
14.21
15.09
18.87
14.21
14.50
75
12.75
EV/EBITx
16.10
16.85
18.18
17.16
16.08
15.08
14.92
15.32
14.72
15.50
35.38
15.08
15.79
13
14.31
FCF yield (avg)%
28.83
30.40
32.68
31.13
30.20
29.54
27.55
24.72
23.29
23.00
14.76
24.72
29.19
9
29.98
FCF margin%
25.67
27.03
29.92
29.62
29.52
26.98
28.33
28.94
28.66
25.99
10.06
28.33
28.49
26
0.629
FCF / Net incomex
0.890
0.759
0.725
0.643
0.691
0.707
0.657
0.656
0.710
0.724
0.991
0.707
0.709
56
14.83
ROIC%
18.66
21.12
21.34
22.06
22.95
20.59
19.68
21.45
22.40
25.20
27.82
21.45
21.39
63
18.43
Return on equity%
7.76
10.37
8.94
11.39
10.37
12.24
11.17
8.79
10.54
9.73
3.26
10.54
10.37
73
16.03
Return on assets%
13.56
15.03
12.70
13.39
10.58
13.51
14.34
16.55
15.23
15.90
4.20
15.23
13.95
69
1,193
EPS¥
1,352
1,483
1,503
1,368
1,316
1,245
1,297
1,339
1,472
1,486
1,321
2.47%
0.13%
—
14.54
EPS growth%
4.42
7.41
6.76
7.20
5.92
5.30
7.50
5.95
6.64
4.73
18.06
5.95
6.29
10
1,970
Bookvalue per sh¥
1,977
2,220
2,338
2,569
2,473
2,303
2,451
2,678
2,682
2,716
3,175
1.90%
3.40%
—
1,545
FCF per share¥
1,926
1,933
1,916
1,937
2,033
1,935
1,934
1,786
1,523
1,537
5,192
(5.44%)
(3.79%)
—
3,084
Dividend per sh¥
2,978
3,155
3,641
3,684
4,013
4,554
4,548
4,419
4,428
4,752
1,991
3.44%
5.49%
—
21.48
Div yield (avg)%
15.57
18.53
18.14
16.42
17.95
20.22
20.45
19.97
17.85
15.36
6.87
19.97
18.04
36
15.82
Payout ratio%
20.74
22.56
24.61
26.28
23.36
23.56
22.75
20.16
20.91
21.31
25.56
21.31
22.66
65
111.4
Shares (diluted)M
118.2
133.6
137.5
128.6
139.0
138.5
146.1
156.9
169.4
174.3
107.9
4.63%
3.42%
60
8.13
Buyback yield%
17.72
16.83
14.22
17.19
16.29
15.52
14.93
16.52
13.58
13.08
5.62
14.93
15.91
33
0.782
D/E ratiox
0.377
0.430
0.522
0.531
0.603
0.675
0.744
0.840
1.022
1.094
1.737
0.840
0.639
23
837.7
Enterprise value¥B
472.8
476.1
411.4
387.3
335.1
365.3
354.0
326.0
288.9
312.0
76.32
(1.42%)
(5.13%)
33
284.2
LT debt¥B
889.9
1,025
1,082
1,076
1,004
1,065
1,170
1,162
1,204
1,325
895.8
5.72%
5.58%
55
Revenue
¥725.8B
0.17%
1.00×
Cost of revenue
¥347.5B
0.56%
1.04×
Operating expenses
¥130.4B
(0.64%)
0.92×
Goodwill & intangibles
15.82%
Spread over hurdle
62.94%