1.631
Revenue¥B
0.885
0.961
1.020
1.108
1.177
1.273
1.386
1.514
1.655
1.746
1.667
8.20%
7.94%
84
14.43
Revenue growth%
6.01
7.81
6.96
4.18
6.57
7.99
5.67
8.29
8.69
11.02
4.12
8.29
7.39
88
15.96
Gross margin%
9.03
11.03
11.76
14.56
15.39
15.50
18.40
16.94
15.38
16.38
3.73
16.38
15.39
86
19.79
Operating margin%
21.70
19.76
18.25
17.37
17.17
14.55
11.93
10.35
12.00
11.89
29.11
11.93
15.86
36
19.14
Net margin%
10.78
8.42
11.34
10.06
11.95
13.56
11.53
11.11
9.51
6.58
7.74
11.11
10.95
76
11.84
P/E ratio (avg)x
24.46
27.70
30.81
34.25
39.13
37.41
34.25
33.20
37.30
35.66
31.72
35.66
34.25
89
13.36
EV/EBITx
36.40
40.59
45.00
51.71
47.79
47.41
52.63
54.35
56.03
53.98
16.05
53.98
49.75
34
5.40
FCF yield (avg)%
14.73
14.62
14.29
17.08
18.39
15.50
14.15
11.85
14.57
11.78
4.13
14.15
14.59
90
13.46
FCF margin%
3.77
3.43
4.38
5.24
5.36
3.49
4.76
7.73
9.93
12.10
12.61
7.73
5.00
32
0.168
FCF / Net incomex
0.715
0.722
0.814
0.904
0.872
1.010
1.148
1.212
1.343
1.484
0.285
1.212
0.957
76
25.64
ROIC%
7.13
6.59
9.09
6.69
7.42
6.97
7.49
7.76
7.34
5.21
12.35
7.34
7.23
18
8.44
Return on equity%
10.37
11.16
13.27
13.65
16.51
16.01
16.59
19.09
16.25
16.40
15.44
16.40
16.13
90
8.60
Return on assets%
30.91
29.56
26.60
27.89
29.05
27.86
25.89
23.15
21.98
24.58
25.53
24.58
27.23
89
451.56
EPS¥
401.49
392.11
391.03
425.35
436.54
428.23
372.94
400.68
385.37
407.10
485.95
(1.39%)
0.68%
—
2.32
EPS growth%
10.34
8.54
10.98
8.28
9.49
7.30
9.38
9.05
10.83
8.24
27.84
9.05
9.21
55
566.84
Bookvalue per sh¥
1,230
1,456
1,586
1,599
1,664
1,683
1,958
2,223
2,633
3,017
519.37
12.64%
10.26%
—
560.02
FCF per share¥
1,217
1,221
1,247
1,303
1,410
1,541
1,585
1,816
1,983
2,157
483.94
8.87%
7.16%
—
295.87
Dividend per sh¥
822.71
785.00
761.44
674.00
597.28
649.57
705.84
614.82
644.00
672.96
661.05
2.41%
(1.37%)
—
17.23
Div yield (avg)%
24.64
23.45
22.76
25.63
28.18
27.61
25.77
27.64
29.63
29.85
22.78
27.64
26.69
18
4.56
Payout ratio%
22.21
23.14
25.99
24.40
25.21
25.37
22.53
24.74
27.41
29.55
6.14
25.37
24.98
15
1.700
Shares (diluted)M
2.088
2.268
2.378
2.431
2.522
2.487
2.731
2.606
2.583
2.664
1.680
1.10%
2.40%
51
12.35
Buyback yield%
11.75
10.72
13.60
10.83
12.74
12.43
11.78
9.18
11.77
11.26
27.77
11.77
11.76
93
0.858
D/E ratiox
1.178
1.421
1.432
1.447
1.579
1.611
1.775
1.953
2.141
2.562
1.584
1.953
1.595
81
750.8
Enterprise value¥M
147.8
172.6
174.2
176.1
206.3
230.3
220.8
255.9
257.1
250.6
381.5
3.96%
5.40%
70
0.447
LT debt¥B
0.822
0.945
0.940
0.955
1.098
1.063
1.176
1.217
1.237
1.382
1.432
4.70%
5.60%
31
Revenue
¥1.746B
7.94%
1.00×
Cost of revenue
¥1.174B
7.99%
1.00×
Operating expenses
¥359.7M
8.05%
1.01×
Goodwill & intangibles
17.78%