46.37
Revenue¥B
67.65
68.02
69.12
69.85
72.45
72.16
72.06
74.03
74.24
75.32
50.46
0.78%
1.13%
75
29.57
Revenue growth%
11.91
12.69
12.83
13.88
13.41
14.48
11.73
14.41
11.63
13.93
27.60
13.93
13.12
12
3.00
Gross margin%
1.69
0.40
0.40
0.40
2.34
1.47
3.68
2.03
2.41
4.82
14.65
2.41
1.86
58
11.36
Operating margin%
18.73
17.09
18.74
18.84
18.12
18.69
19.25
21.20
18.91
18.77
19.29
18.91
18.76
77
5.06
Net margin%
15.15
14.07
13.39
11.43
11.04
9.76
6.92
4.71
6.47
5.64
11.60
6.47
10.40
54
14.24
P/E ratio (avg)x
15.42
15.82
14.07
12.80
13.91
13.08
11.43
12.44
11.04
10.69
34.84
11.43
12.94
62
17.81
EV/EBITx
49.30
48.90
43.97
48.32
49.46
51.31
55.04
59.68
61.73
58.60
13.95
58.60
50.39
95
8.05
FCF yield (avg)%
15.29
13.19
13.58
12.61
11.22
10.31
9.31
6.90
6.44
3.90
15.90
6.90
10.77
32
25.10
FCF margin%
9.30
8.12
10.10
7.71
7.05
7.37
4.54
4.32
5.83
6.11
29.97
5.83
7.21
19
1.752
FCF / Net incomex
1.462
1.469
1.428
1.372
1.529
1.647
1.628
1.819
1.705
1.831
0.964
1.705
1.579
71
26.78
ROIC%
21.18
21.60
23.74
21.88
21.55
19.43
18.63
17.28
14.79
12.55
16.40
17.28
20.31
28
21.80
Return on equity%
25.08
24.24
25.00
27.79
27.79
26.91
24.14
22.23
19.71
20.79
9.65
22.23
24.62
16
5.66
Return on assets%
3.15
2.67
1.86
0.82
2.85
1.27
0.85
0.40
2.73
0.57
5.11
0.85
1.56
86
121.24
EPS¥
276.62
292.86
326.60
335.36
348.17
350.04
387.43
409.10
421.46
476.96
134.67
6.50%
6.19%
—
12.38
EPS growth%
2.38
2.29
3.20
3.00
0.40
1.26
4.19
3.46
3.88
4.74
27.58
3.88
3.10
82
120.89
Bookvalue per sh¥
194.85
212.46
211.42
206.53
207.68
214.88
206.50
203.08
197.77
213.18
77.93
0.52%
0.33%
—
136.46
FCF per share¥
199.83
203.80
226.03
250.67
258.04
262.93
291.99
297.40
330.65
329.03
197.69
4.98%
4.05%
—
193.82
Dividend per sh¥
297.89
341.63
320.70
361.46
353.16
331.33
310.61
333.42
372.78
363.83
185.81
0.60%
2.91%
—
15.12
Div yield (avg)%
9.24
6.31
7.82
8.32
10.30
10.89
13.70
15.22
17.15
20.13
4.47
15.22
10.59
82
27.82
Payout ratio%
26.32
27.72
30.61
30.00
31.28
28.98
27.87
26.52
28.39
26.00
3.28
27.87
28.13
82
297.2
Shares (diluted)M
358.6
331.8
309.4
311.4
349.3
352.9
344.5
357.1
392.5
443.5
289.9
4.89%
2.29%
55
4.60
Buyback yield%
26.60
24.35
25.71
28.08
27.39
25.03
22.56
20.52
23.18
20.88
28.97
22.56
24.69
12
1.494
D/E ratiox
0.515
0.538
0.552
0.622
0.698
0.713
0.719
0.730
0.791
0.762
1.028
0.730
0.705
50
41.22
Enterprise value¥B
60.15
62.70
64.35
72.46
78.11
92.32
92.33
94.24
91.31
86.50
37.03
2.06%
3.33%
87
19.85
LT debt¥B
25.56
23.43
24.52
22.51
21.58
21.82
21.85
20.05
22.28
19.78
36.84
(1.73%)
(1.94%)
40
Revenue
¥75.32B
1.13%
1.00×
Cost of revenue
¥49.61B
1.46%
1.03×
Operating expenses
¥12.47B
0.40%
0.93×