11.86
Revenue¥B
18.09
18.56
19.29
19.71
20.45
20.90
21.58
22.19
22.74
23.20
13.13
2.56%
2.61%
14
26.43
Revenue growth%
29.57
32.55
31.14
33.50
36.45
36.88
37.40
38.17
39.32
38.86
17.86
38.17
36.66
22
25.40
Gross margin%
5.17
6.89
7.98
9.08
9.59
8.13
10.86
10.47
12.85
15.75
9.64
10.86
9.33
89
14.84
Operating margin%
16.22
13.77
11.81
9.90
8.76
6.26
4.85
5.33
5.27
2.63
24.83
5.27
7.51
46
15.17
Net margin%
1.12
3.16
5.88
7.00
9.65
8.31
9.92
9.02
6.28
8.67
13.95
8.67
7.66
68
35.80
P/E ratio (avg)x
17.20
18.54
16.31
17.91
19.39
20.06
18.42
17.64
19.26
17.67
28.67
18.42
18.17
86
21.28
EV/EBITx
33.33
33.39
33.24
35.60
41.93
49.20
53.50
52.20
50.70
58.48
22.98
52.20
45.57
12
19.14
FCF yield (avg)%
4.95
7.86
5.18
4.37
5.88
3.07
2.72
2.03
1.36
3.23
3.19
2.72
3.80
84
13.90
FCF margin%
22.20
24.77
26.55
27.16
25.20
28.07
27.08
24.88
23.53
23.23
14.33
24.88
25.04
55
1.447
FCF / Net incomex
1.759
1.802
1.999
2.179
2.092
2.279
2.084
2.127
2.032
2.052
0.342
2.084
2.068
74
9.31
ROIC%
20.18
21.83
19.07
17.22
15.81
17.65
20.17
22.49
24.21
21.43
27.26
21.43
20.17
29
25.00
Return on equity%
8.65
5.66
2.81
0.43
1.39
1.79
3.80
4.65
4.50
3.04
17.97
3.80
3.42
69
21.04
Return on assets%
9.91
10.34
11.32
14.27
15.08
17.44
17.35
18.42
17.33
17.51
15.70
17.44
16.21
85
569.72
EPS¥
429.90
395.61
443.00
431.09
462.12
408.90
371.00
416.59
379.11
369.59
589.41
(4.37%)
(1.73%)
—
13.41
EPS growth%
8.51
7.73
5.50
4.21
3.18
0.40
0.40
0.40
2.75
2.36
8.05
0.40
2.96
35
588.22
Bookvalue per sh¥
153.11
142.06
132.89
121.36
127.15
109.44
99.53
103.78
92.53
97.43
317.61
(5.19%)
(4.71%)
—
232.75
FCF per share¥
223.27
242.92
262.44
292.85
297.32
342.12
333.98
312.50
338.32
365.24
570.32
4.20%
5.46%
—
497.04
Dividend per sh¥
261.06
284.92
293.77
318.84
362.89
419.99
468.65
460.96
535.32
595.20
375.15
10.40%
8.81%
—
11.48
Div yield (avg)%
11.30
11.02
8.13
10.15
7.75
5.06
5.41
5.80
3.01
5.83
28.51
5.41
6.79
29
12.56
Payout ratio%
10.20
8.69
6.11
4.20
6.48
6.72
6.39
7.61
6.15
4.27
4.49
6.39
6.44
10
70.40
Shares (diluted)M
87.85
94.71
98.04
91.31
88.66
89.81
83.53
76.42
71.85
76.46
68.73
(2.92%)
(1.63%)
35
10.35
Buyback yield%
15.76
12.89
12.34
13.88
15.27
13.41
16.41
15.65
13.30
14.66
17.63
14.66
14.27
39
0.597
D/E ratiox
0.104
0.110
0.095
0.086
0.086
0.085
0.089
0.091
0.087
0.073
1.419
0.087
0.088
17
7.787
Enterprise value¥B
16.49
15.02
16.86
16.16
16.91
15.74
17.21
19.19
18.55
16.97
9.842
0.08%
0.57%
90
16.53
LT debt¥B
26.05
27.69
30.94
28.93
32.60
35.76
32.26
32.84
34.71
31.34
17.22
(0.79%)
0.99%
13
Revenue
¥23.20B
2.61%
1.00×
Cost of revenue
¥15.14B
2.98%
1.04×
Operating expenses
¥5.598B
2.31%
0.97×
Goodwill & intangibles
15.68%