3.955
Revenue¥B
5.992
6.427
6.859
7.218
7.711
7.969
8.424
8.749
9.194
4.177
4.763
4.96%
5.43%
94
20.14
Revenue growth%
16.19
17.93
20.42
22.97
24.00
23.05
21.23
23.59
20.89
17.26
25.38
23.05
21.06
58
11.71
Gross margin%
16.79
18.96
19.33
20.05
17.88
17.65
20.64
23.62
22.34
2.07
16.90
20.64
19.45
60
3.79
Operating margin%
4.79
2.25
1.43
1.60
1.79
0.97
1.76
0.40
2.97
4.78
9.57
1.76
1.78
20
4.32
Net margin%
14.13
16.04
13.83
16.80
16.52
16.24
13.59
13.12
11.62
27.83
22.29
13.59
15.01
48
22.08
P/E ratio (avg)x
11.89
10.39
11.19
11.31
11.81
12.35
11.12
11.64
12.25
17.03
15.66
11.81
11.47
65
16.79
EV/EBITx
21.31
20.65
21.16
21.70
22.67
20.52
19.72
17.29
17.25
25.83
9.582
19.72
20.58
45
8.50
FCF yield (avg)%
13.37
14.06
14.75
14.31
15.01
14.03
16.98
15.01
12.15
26.05
18.39
15.01
14.19
32
19.98
FCF margin%
15.00
14.47
13.22
12.63
14.01
13.87
14.90
16.59
19.05
17.80
2.22
14.90
14.63
57
1.423
FCF / Net incomex
0.224
0.253
0.234
0.245
0.231
0.214
0.231
0.263
0.285
1.313
1.753
0.231
0.233
76
20.14
ROIC%
23.36
23.58
24.76
21.77
19.46
19.71
20.33
21.78
23.69
7.74
11.45
20.33
22.20
22
17.36
Return on equity%
19.22
21.47
22.43
20.81
23.74
25.71
23.27
20.67
19.35
5.55
28.20
23.27
21.14
77
10.51
Return on assets%
20.66
23.11
22.23
23.54
26.19
27.67
30.42
28.99
27.00
24.34
24.68
27.67
24.86
77
236.54
EPS¥
138.26
141.70
151.07
136.09
143.14
123.05
134.00
138.48
136.44
257.93
274.98
0.05%
(1.99%)
—
6.10
EPS growth%
18.49
21.40
22.55
22.95
21.83
20.38
20.67
18.70
20.08
13.46
25.37
20.38
20.53
25
295.42
Bookvalue per sh¥
421.19
481.31
455.27
461.34
451.25
510.24
568.93
564.60
610.38
386.24
215.78
5.76%
3.99%
—
116.55
FCF per share¥
106.56
102.30
112.42
122.41
133.93
156.51
164.73
172.89
200.99
260.33
209.49
10.43%
7.05%
—
373.18
Dividend per sh¥
359.83
383.33
418.34
421.73
448.90
428.12
427.54
489.39
506.75
248.75
426.98
3.74%
4.39%
—
28.97
Div yield (avg)%
20.69
20.13
20.21
22.45
21.31
22.55
22.78
23.22
22.07
6.68
28.71
22.55
21.69
51
9.77
Payout ratio%
23.76
22.03
22.05
20.31
22.87
25.19
28.13
29.28
26.75
23.52
16.12
26.75
23.31
85
10.40
Shares (diluted)M
13.58
15.43
18.04
21.30
24.31
28.24
29.31
28.96
29.52
10.36
10.39
6.74%
8.56%
93
7.60
Buyback yield%
15.06
15.38
15.71
13.13
10.98
11.54
13.40
10.62
9.61
8.17
19.51
10.98
12.61
8
1.002
D/E ratiox
1.126
1.170
1.259
1.267
1.352
1.306
1.288
1.424
1.339
0.314
0.449
1.339
1.278
65
0.937
Enterprise value¥B
14.76
16.88
16.55
17.47
20.15
23.82
23.04
25.56
28.20
3.376
1.567
10.05%
8.81%
12
5.729
LT debt¥B
4.148
4.493
4.067
4.003
4.393
3.942
3.451
3.660
3.244
8.908
4.715
(4.12%)
(3.71%)
87
Revenue
¥9.194B
5.43%
1.00×
Cost of revenue
¥5.875B
5.21%
0.98×
Operating expenses
¥1.021B
5.94%
1.05×
Property and equipment
19.38%
Spread over hurdle
10.80%