0.393
Revenue¥B
5.787
6.118
6.283
6.367
6.600
6.971
7.389
7.686
7.881
8.235
0.423
4.53%
4.19%
39
6.99
Revenue growth%
22.87
22.31
21.14
19.18
16.93
16.12
18.62
16.82
15.94
13.23
27.34
16.12
17.77
36
10.25
Gross margin%
27.95
26.57
24.97
25.18
24.77
25.11
23.14
22.94
22.42
23.52
15.53
23.14
24.87
88
12.41
Operating margin%
15.79
16.09
15.91
16.71
15.17
12.74
11.52
12.99
12.48
10.91
20.54
12.48
14.08
67
5.53
Net margin%
29.21
29.32
26.52
24.24
27.03
27.07
29.14
31.04
28.47
30.64
21.10
29.14
28.81
33
24.86
P/E ratio (avg)x
48.39
52.72
63.91
65.71
67.66
67.84
76.65
75.97
81.29
95.24
19.45
76.65
67.75
85
12.13
EV/EBITx
21.61
23.87
25.65
24.74
22.54
22.62
24.02
24.70
27.34
30.77
24.92
24.70
24.36
12
10.97
FCF yield (avg)%
6.71
6.91
6.79
5.77
6.11
7.76
5.42
7.26
9.86
8.88
12.28
7.76
6.85
13
26.05
FCF margin%
8.70
7.93
10.65
10.98
9.13
6.79
9.28
6.33
5.20
4.74
21.54
6.33
8.32
86
1.567
FCF / Net incomex
1.544
1.527
1.533
1.660
1.738
1.765
1.767
1.861
2.159
2.180
1.130
1.861
1.751
12
28.11
ROIC%
13.22
13.65
12.61
10.41
7.65
9.06
11.07
12.25
10.03
13.01
23.54
11.07
11.66
81
13.64
Return on equity%
24.84
27.04
27.75
25.51
26.51
25.80
26.02
24.21
26.73
27.96
16.65
26.02
26.26
58
21.09
Return on assets%
19.32
20.07
18.67
20.11
22.33
21.92
19.95
17.21
16.29
19.20
7.29
19.20
19.64
36
81.97
EPS¥
271.76
277.96
288.88
276.62
310.55
286.90
275.30
282.31
295.62
265.86
87.61
(3.06%)
0.92%
—
11.54
EPS growth%
15.38
15.25
12.88
15.78
14.76
14.76
12.53
14.34
13.25
14.81
10.35
14.34
14.76
36
278.70
Bookvalue per sh¥
337.72
384.44
393.46
440.59
448.41
424.39
445.87
466.89
510.88
509.09
262.12
2.57%
4.58%
—
216.35
FCF per share¥
241.32
271.52
286.01
324.68
364.26
387.20
385.52
384.12
433.23
480.43
216.43
5.69%
7.45%
—
299.64
Dividend per sh¥
209.34
228.28
255.17
294.96
336.36
327.88
343.18
332.22
343.10
359.54
115.25
1.34%
6.44%
—
17.80
Div yield (avg)%
26.50
25.91
23.66
23.67
26.55
24.96
23.80
24.40
24.26
26.52
21.18
24.40
24.68
76
19.52
Payout ratio%
16.70
16.21
18.96
20.54
18.78
19.71
17.49
19.48
16.84
15.20
6.99
17.49
18.14
90
26.21
Shares (diluted)M
27.32
24.43
22.47
25.20
22.79
22.07
23.26
21.81
19.76
19.25
26.73
(3.31%)
(2.47%)
52
3.85
Buyback yield%
16.47
15.79
16.66
19.08
20.89
23.80
22.48
25.08
25.79
23.27
21.85
23.80
21.68
5
0.323
D/E ratiox
1.438
1.459
1.638
1.817
1.829
2.090
2.488
2.937
3.252
3.677
0.834
2.937
1.959
32
3.516
Enterprise value¥B
2.549
2.991
3.497
3.840
3.865
3.932
4.310
4.586
5.099
5.921
2.456
8.91%
10.30%
89
2.473
LT debt¥B
3.618
3.711
4.313
4.207
4.254
4.786
4.880
5.401
6.122
7.100
2.200
10.79%
7.08%
10
Revenue
¥8.235B
4.19%
1.00×
Cost of revenue
¥5.759B
4.24%
1.01×
Operating expenses
¥1.635B
4.37%
1.02×
Goodwill & intangibles
19.45%
Spread over hurdle
(4.21%)