2.285
Revenue¥B
9.615
10.18
10.60
11.02
11.86
12.49
13.38
14.22
14.84
2.496
2.570
6.13%
5.87%
60
4.22
Revenue growth%
31.58
32.38
29.48
30.62
27.93
30.65
28.69
27.52
30.22
8.94
29.20
28.69
30.42
43
12.77
Gross margin%
7.73
10.36
9.85
11.89
13.68
16.20
14.79
13.50
12.11
6.70
11.52
13.68
12.00
91
16.15
Operating margin%
7.71
6.23
6.99
5.52
5.95
3.06
0.65
0.40
0.40
2.55
2.68
0.65
5.74
28
4.13
Net margin%
5.15
3.42
2.98
0.53
0.40
3.28
1.13
0.40
2.39
23.11
20.19
1.13
2.69
32
15.05
P/E ratio (avg)x
9.145
8.943
8.922
8.742
9.410
9.561
10.10
8.858
9.544
13.97
21.16
9.544
9.278
83
7.367
EV/EBITx
28.15
33.51
34.88
36.76
39.92
43.29
43.97
53.32
61.27
24.17
37.23
43.97
38.34
45
26.62
FCF yield (avg)%
10.90
9.54
9.99
12.34
15.04
13.46
11.64
11.24
14.21
10.83
29.00
13.46
11.44
95
13.39
FCF margin%
31.70
33.46
32.94
31.95
34.79
34.13
33.66
35.14
35.12
6.05
20.57
34.79
33.56
84
0.532
FCF / Net incomex
2.609
2.567
2.422
2.551
2.556
2.823
2.686
3.026
2.957
1.039
1.496
2.823
2.588
60
16.38
ROIC%
22.03
23.52
23.90
24.72
25.74
25.46
27.98
27.60
26.37
17.37
5.19
26.37
25.09
79
6.34
Return on equity%
4.42
1.44
0.40
1.74
4.09
3.92
1.70
0.40
0.40
21.46
7.78
1.70
1.72
41
21.65
Return on assets%
23.56
24.54
21.83
23.39
24.36
25.89
28.58
27.93
25.57
21.82
12.20
25.89
24.45
51
335.41
EPS¥
261.74
254.19
273.65
250.76
232.22
212.83
238.98
264.14
269.65
353.58
397.00
1.46%
(1.02%)
—
7.11
EPS growth%
10.43
10.10
8.37
8.86
5.99
8.95
9.24
9.01
11.45
23.18
8.08
9.01
8.98
54
570.98
Bookvalue per sh¥
389.46
423.41
419.19
387.22
408.32
441.44
489.03
547.41
517.21
625.06
335.08
5.96%
3.32%
—
164.38
FCF per share¥
422.29
477.25
472.53
574.98
658.95
661.55
761.81
771.50
928.12
234.45
227.76
10.05%
10.12%
—
684.19
Dividend per sh¥
533.19
574.57
572.49
675.56
743.12
760.09
782.76
908.03
982.92
410.35
770.58
7.79%
8.25%
—
18.05
Div yield (avg)%
27.88
24.88
27.75
27.03
27.81
27.16
26.84
26.82
27.24
20.22
9.01
27.16
27.09
20
2.88
Payout ratio%
11.94
9.02
9.54
11.19
12.02
12.59
15.35
17.30
17.75
11.24
3.17
15.35
12.07
72
14.56
Shares (diluted)M
12.12
11.58
10.51
10.01
9.489
10.19
8.992
9.201
7.973
14.06
14.24
(4.45%)
(5.21%)
65
8.91
Buyback yield%
21.29
19.66
20.86
22.57
24.20
24.95
24.85
25.17
27.27
22.80
15.44
24.95
24.20
14
0.247
D/E ratiox
1.908
1.885
1.848
2.150
2.277
2.192
2.426
2.510
2.559
0.485
0.630
2.426
2.171
29
2.847
Enterprise value¥B
0.762
0.772
0.723
0.685
0.671
0.586
0.495
0.428
0.412
10.12
6.056
(9.69%)
(6.77%)
85
5.090
LT debt¥B
2.593
3.014
3.275
3.842
4.125
4.875
5.702
5.584
6.625
12.49
11.29
11.51%
11.09%
58
Revenue
¥14.84B
5.87%
1.00×
Cost of revenue
¥7.290B
5.63%
0.98×
Operating expenses
¥2.603B
6.43%
1.05×
Cash and investments
16.07%
Spread over hurdle
12.95%