2.536
Revenue¥B
4.129
4.254
4.268
4.293
4.257
4.284
4.353
4.356
4.355
4.338
2.707
0.38%
0.70%
48
8.49
Revenue growth%
4.05
5.61
4.49
1.87
3.41
2.92
3.29
5.57
3.34
1.97
9.27
3.29
3.37
28
2.61
Gross margin%
8.93
11.16
9.36
7.11
8.17
10.54
10.73
11.23
8.54
7.07
10.05
10.54
9.15
34
27.17
Operating margin%
23.06
20.13
22.94
20.96
19.72
17.78
20.76
19.07
18.88
21.36
21.66
19.07
20.44
43
8.70
Net margin%
15.60
17.83
18.02
19.21
19.96
20.77
20.93
23.13
20.89
20.56
21.55
20.89
20.26
87
15.77
P/E ratio (avg)x
6.946
7.087
7.406
8.057
7.985
8.422
9.172
9.150
9.109
9.622
8.533
9.150
8.240
74
25.52
EV/EBITx
31.40
32.85
32.45
36.57
35.90
35.81
35.12
33.96
40.24
47.28
20.89
35.81
35.47
27
26.14
FCF yield (avg)%
21.08
19.12
16.49
16.01
18.37
15.90
18.78
18.77
16.75
17.31
24.08
17.31
17.84
13
11.15
FCF margin%
15.46
13.96
16.16
15.62
14.99
13.71
14.06
15.78
16.18
14.98
26.04
14.98
15.22
6
1.062
FCF / Net incomex
0.717
0.752
0.760
0.871
0.953
0.905
0.886
0.973
0.927
0.976
0.199
0.927
0.895
27
13.81
ROIC%
21.27
20.34
23.00
21.55
21.08
21.36
23.48
21.59
21.89
22.27
25.69
21.89
21.57
87
17.47
Return on equity%
14.45
16.17
13.39
10.92
12.07
13.80
12.74
10.51
13.24
14.17
12.75
13.24
13.31
84
9.70
Return on assets%
10.17
12.97
11.75
10.02
10.27
13.24
14.56
11.65
12.54
14.28
9.06
13.24
12.14
77
144.38
EPS¥
44.98
46.97
42.31
44.27
45.09
48.30
48.99
44.68
44.04
38.59
161.08
(3.06%)
(1.88%)
—
13.97
EPS growth%
27.98
28.91
28.88
27.54
28.28
28.86
28.73
28.55
28.31
27.46
14.84
28.55
28.43
83
154.18
Bookvalue per sh¥
176.54
185.59
204.43
219.95
210.33
228.85
209.66
229.35
229.24
223.23
63.30
1.20%
2.68%
—
51.84
FCF per share¥
158.76
153.24
167.11
151.60
135.88
130.98
137.68
145.15
146.25
157.24
119.41
2.96%
0.84%
—
95.94
Dividend per sh¥
250.84
279.47
296.38
275.28
255.93
238.90
223.31
252.81
273.67
301.60
43.00
3.34%
1.81%
—
15.34
Div yield (avg)%
7.80
6.45
6.91
8.08
8.03
6.49
4.13
1.34
2.05
2.12
26.61
2.12
6.47
62
7.09
Payout ratio%
12.01
14.08
16.74
14.04
12.16
9.16
12.08
14.14
13.47
11.31
25.47
12.08
12.81
82
12.59
Shares (diluted)M
14.69
16.04
16.87
18.04
18.22
17.65
20.08
18.29
18.68
20.29
12.55
2.17%
3.17%
11
19.32
Buyback yield%
14.73
12.08
12.35
10.84
13.05
14.29
14.81
17.74
16.69
16.62
14.69
16.62
14.51
81
0.298
D/E ratiox
1.059
1.081
1.045
0.987
0.910
0.897
0.988
1.055
0.995
1.064
1.487
0.995
1.020
25
0.288
Enterprise value¥B
1.593
1.839
1.852
2.133
2.139
2.499
2.602
2.943
3.366
3.466
0.262
10.13%
9.78%
58
0.976
LT debt¥B
2.803
2.546
2.559
2.342
2.343
2.183
2.023
1.796
1.834
1.876
0.897
(4.35%)
(3.43%)
85
Revenue
¥4.338B
0.70%
1.00×
Cost of revenue
¥2.324B
1.25%
1.06×
Operating expenses
¥610.0M
(0.47%)
0.89×
Goodwill & intangibles
16.99%
Spread over hurdle
13.96%