1.504
Revenue¥B
4.348
4.712
5.155
5.514
6.123
6.558
7.148
7.934
8.688
9.451
1.561
9.07%
9.10%
51
28.74
Revenue growth%
6.84
9.12
6.76
7.39
8.80
6.92
8.73
10.16
10.64
9.00
16.05
9.00
8.77
14
10.83
Gross margin%
9.10
6.46
5.26
6.54
3.61
0.94
0.40
0.40
0.40
0.44
29.06
0.40
2.28
32
6.18
Operating margin%
7.79
10.62
11.61
11.43
11.12
8.49
9.32
8.78
10.42
8.38
10.71
8.78
9.87
26
22.58
Net margin%
27.77
26.47
24.11
21.90
24.58
21.59
21.64
23.01
21.85
19.24
23.97
21.64
22.45
67
18.73
P/E ratio (avg)x
22.91
23.20
25.05
27.03
28.04
29.81
32.56
33.77
35.88
35.26
37.53
33.77
28.93
44
27.52
EV/EBITx
20.55
20.61
22.40
19.97
19.96
20.24
21.77
20.77
18.29
18.89
11.78
20.24
20.40
87
27.76
FCF yield (avg)%
10.10
10.97
10.56
9.66
8.66
9.26
9.32
11.69
13.77
11.65
23.36
11.65
10.33
83
27.14
FCF margin%
3.20
2.00
3.21
2.68
2.91
3.52
1.07
1.05
0.48
0.40
4.29
1.05
2.34
56
0.235
FCF / Net incomex
2.336
2.569
2.484
2.556
2.460
2.723
2.898
2.992
3.297
3.388
1.406
2.992
2.646
52
10.98
ROIC%
24.91
26.53
25.96
26.98
26.27
26.72
28.58
29.53
30.73
33.23
8.70
29.53
26.85
67
4.71
Return on equity%
33.99
33.70
32.96
32.88
29.97
29.16
26.85
26.49
27.34
29.28
4.19
27.34
29.63
82
27.58
Return on assets%
0.40
0.40
3.18
5.95
4.35
6.88
8.09
7.86
10.23
10.08
22.69
8.09
6.42
94
563.02
EPS¥
125.84
126.45
122.31
113.42
98.33
100.82
97.06
89.38
85.42
74.91
616.18
(5.29%)
(6.16%)
—
16.83
EPS growth%
18.96
18.51
16.96
18.73
20.97
20.72
18.90
21.32
19.46
21.34
27.86
20.72
19.21
8
510.06
Bookvalue per sh¥
601.01
572.10
651.81
635.14
638.16
672.72
622.57
581.71
656.64
680.60
295.56
1.30%
1.52%
—
591.19
FCF per share¥
613.80
672.31
768.68
796.24
911.56
1,090
1,293
1,435
1,499
1,704
143.37
13.33%
10.73%
—
790.04
Dividend per sh¥
370.24
345.98
383.32
390.25
360.89
324.19
332.98
322.14
341.24
305.92
505.32
(3.25%)
(2.44%)
—
17.32
Div yield (avg)%
21.89
23.45
23.94
26.44
27.91
29.72
32.57
30.44
30.70
31.69
18.63
30.70
28.81
42
27.63
Payout ratio%
20.29
23.27
25.16
24.13
25.17
24.28
24.87
26.98
24.26
27.16
2.01
24.87
24.57
34
5.917
Shares (diluted)M
6.709
6.325
6.843
6.284
6.929
6.412
7.241
7.295
7.519
7.379
5.966
1.27%
0.42%
63
29.20
Buyback yield%
9.39
6.95
5.12
4.27
2.36
1.24
0.40
2.56
3.07
4.96
22.60
2.56
3.67
14
1.544
D/E ratiox
2.264
2.440
2.858
2.958
3.222
3.402
3.782
3.990
3.914
4.073
1.207
3.914
3.312
32
5.224
Enterprise value¥B
9.619
10.47
11.41
13.39
15.16
15.30
14.68
16.08
15.44
15.02
4.945
(0.18%)
5.80%
65
4.941
LT debt¥B
6.394
7.047
7.835
7.780
7.407
7.472
7.659
7.303
7.149
6.592
7.053
(2.31%)
(0.70%)
31
Revenue
¥9.451B
9.10%
1.00×
Cost of revenue
¥5.011B
9.00%
0.99×
Operating expenses
¥1.767B
8.92%
0.98×
Goodwill & intangibles
16.57%
Spread over hurdle
19.35%