2.734
Revenue¥B
2.528
2.582
2.646
2.711
2.830
2.880
3.026
3.076
3.234
3.393
2.811
3.69%
3.23%
49
2.88
Revenue growth%
5.51
4.47
3.72
2.23
4.10
4.69
5.05
2.12
5.06
2.29
24.97
4.69
4.28
10
29.23
Gross margin%
1.02
0.40
0.40
2.83
5.18
5.16
8.09
6.99
9.84
6.98
27.04
6.99
5.17
79
29.84
Operating margin%
18.10
16.55
18.10
19.10
21.56
22.72
23.58
22.41
22.41
19.78
7.97
22.41
20.67
48
24.29
Net margin%
20.73
22.30
21.40
22.63
20.07
20.36
19.01
18.77
16.64
16.52
6.68
18.77
20.21
79
28.84
P/E ratio (avg)x
68.56
69.91
68.59
72.70
78.79
87.39
94.97
92.58
106.3
126.5
19.09
94.97
83.09
13
15.61
EV/EBITx
20.58
17.51
17.28
16.04
16.59
15.25
14.40
13.30
14.10
12.51
33.44
14.10
15.64
66
20.53
FCF yield (avg)%
18.48
15.62
16.12
18.57
19.88
22.62
24.44
22.07
23.21
22.25
8.53
22.62
20.98
63
20.40
FCF margin%
19.02
17.52
17.60
16.11
18.11
19.88
18.24
15.29
13.24
11.12
15.18
15.29
17.56
35
0.476
FCF / Net incomex
1.368
1.377
1.326
1.317
1.388
1.279
1.171
1.219
1.252
1.226
0.378
1.226
1.298
57
18.67
ROIC%
24.76
26.28
24.36
23.13
22.04
19.42
20.25
17.31
19.73
20.64
10.26
19.73
21.34
86
9.59
Return on equity%
20.33
22.49
24.50
26.23
24.35
27.34
29.75
29.82
28.95
28.73
28.62
28.95
26.79
14
13.69
Return on assets%
15.69
14.21
16.64
17.54
17.22
15.70
13.13
12.33
10.65
9.31
13.65
12.33
14.95
14
826.99
EPS¥
930.17
1,081
1,197
1,349
1,404
1,608
1,643
1,621
1,898
2,076
866.60
8.14%
9.95%
—
24.16
EPS growth%
6.65
6.01
6.05
5.40
8.28
10.36
12.29
13.55
11.23
12.64
20.81
12.29
9.32
71
790.20
Bookvalue per sh¥
515.77
505.36
567.05
565.51
628.36
701.97
804.90
861.87
911.84
997.44
602.23
9.68%
8.68%
—
592.40
FCF per share¥
165.60
167.15
151.29
150.48
128.59
137.19
129.15
119.70
104.46
91.28
734.03
(6.62%)
(6.25%)
—
227.79
Dividend per sh¥
602.66
669.32
665.24
746.06
700.66
776.47
891.52
824.76
900.53
1,005
431.48
7.48%
4.83%
—
23.58
Div yield (avg)%
8.99
9.14
8.06
7.89
8.94
9.16
7.55
4.70
6.37
5.46
24.06
6.37
7.97
80
29.47
Payout ratio%
10.53
10.41
8.67
9.51
8.93
10.79
9.84
8.39
6.52
5.63
5.25
8.39
9.22
86
1.655
Shares (diluted)M
1.517
1.577
1.464
1.330
1.333
1.169
1.216
1.185
1.080
1.008
1.674
(5.43%)
(3.79%)
55
27.79
Buyback yield%
16.27
16.02
17.65
19.91
19.84
18.36
20.41
19.00
18.29
18.25
11.58
18.36
18.32
21
0.849
D/E ratiox
1.000
1.086
1.070
1.217
1.349
1.319
1.287
1.283
1.385
1.566
1.255
1.319
1.285
69
0.206
Enterprise value¥B
2.759
2.510
2.404
2.731
2.938
2.969
3.385
3.098
3.258
2.951
0.266
0.09%
1.14%
17
0.143
LT debt¥B
2.152
2.205
2.214
2.335
2.433
2.527
2.399
2.709
2.655
2.510
0.916
0.62%
2.49%
90
Revenue
¥3.393B
3.23%
1.00×
Cost of revenue
¥2.375B
3.23%
1.00×
Operating expenses
¥583.2M
4.28%
1.11×