40.51
Revenue¥B
51.82
51.79
52.96
52.77
52.09
51.04
52.18
51.41
51.78
52.26
43.09
0.06%
0.05%
56
22.35
Revenue growth%
11.28
12.25
12.85
11.27
12.76
15.54
14.69
17.26
17.66
17.13
26.17
17.13
13.77
31
13.69
Gross margin%
20.36
20.32
22.68
20.84
22.04
19.90
18.91
21.86
24.43
25.80
15.70
21.86
21.35
11
23.82
Operating margin%
20.25
18.74
15.83
13.39
15.32
14.69
13.00
12.40
14.64
15.44
17.50
14.64
15.00
83
11.75
Net margin%
5.84
4.24
6.60
6.01
3.86
4.56
1.74
1.94
3.89
5.51
20.39
3.89
4.40
21
16.89
P/E ratio (avg)x
22.82
19.87
19.39
20.72
21.66
18.91
15.99
13.70
13.54
14.18
6.834
14.18
19.15
67
36.14
EV/EBITx
23.16
25.01
22.60
19.40
16.47
16.23
17.16
16.22
14.03
11.91
6.323
16.22
16.81
95
14.95
FCF yield (avg)%
24.31
24.49
23.01
21.26
18.33
18.78
17.51
18.27
20.70
21.40
12.71
18.78
20.98
24
23.97
FCF margin%
1.03
0.40
0.40
2.11
2.26
0.90
0.73
3.02
2.01
0.59
17.27
0.90
0.97
38
1.480
FCF / Net incomex
1.934
1.961
1.960
2.109
1.966
2.170
2.068
2.182
2.422
2.330
0.406
2.182
2.088
87
3.65
ROIC%
5.58
8.01
10.71
11.59
11.21
11.10
9.50
8.37
7.47
6.41
4.01
8.37
8.94
11
23.51
Return on equity%
14.67
16.14
13.26
12.67
12.71
10.56
9.94
10.19
9.61
10.57
9.35
10.19
11.62
41
18.34
Return on assets%
21.24
20.13
21.21
22.93
25.18
25.05
27.98
29.37
29.32
26.89
26.55
27.98
25.11
33
239.28
EPS¥
867.97
903.69
784.58
755.28
804.80
733.63
744.66
782.24
802.17
754.49
260.94
(1.28%)
(0.75%)
—
23.22
EPS growth%
12.75
14.98
16.78
15.47
16.18
14.04
15.74
13.16
11.86
12.77
4.26
13.16
14.51
66
224.33
Bookvalue per sh¥
339.11
332.32
332.61
383.75
405.12
458.76
440.12
422.53
498.28
562.55
925.63
6.79%
4.77%
—
605.12
FCF per share¥
412.68
452.52
471.64
490.81
466.36
493.21
516.51
588.20
656.00
636.90
693.06
6.43%
4.49%
—
749.43
Dividend per sh¥
224.69
202.55
199.99
189.89
184.35
163.18
171.99
174.61
176.38
155.48
167.19
(3.35%)
(3.22%)
—
28.17
Div yield (avg)%
23.63
25.47
27.68
28.11
29.31
31.99
30.58
27.85
26.62
27.35
4.29
27.85
27.77
51
18.61
Payout ratio%
11.08
11.09
9.95
10.46
8.70
10.16
10.11
8.51
7.46
9.79
21.02
9.79
10.03
95
23.50
Shares (diluted)M
20.68
23.47
22.04
20.75
23.46
26.54
26.22
24.72
27.51
26.28
22.91
2.29%
1.55%
61
5.62
Buyback yield%
16.11
13.42
13.92
12.79
15.14
18.00
19.86
21.16
21.83
23.82
8.29
21.16
17.05
6
1.346
D/E ratiox
3.554
3.921
4.451
4.592
5.255
5.304
5.939
6.294
7.561
8.939
0.245
6.294
5.279
93
38.17
Enterprise value¥B
27.86
29.55
27.67
30.00
27.69
25.09
23.64
21.35
19.45
18.71
32.16
(7.54%)
(3.31%)
81
32.29
LT debt¥B
8.631
10.04
9.856
9.698
9.952
9.970
11.53
13.07
15.22
15.13
27.42
8.74%
6.81%
69
Revenue
¥52.26B
0.05%
1.00×
Cost of revenue
¥34.19B
0.15%
1.01×
Operating expenses
¥8.329B
0.23%
1.02×
Property and equipment
18.41%
Spread over hurdle
20.62%