1.819
Revenue¥B
2.922
3.100
3.268
3.443
3.753
4.025
4.228
4.577
4.825
5.239
1.941
6.90%
6.95%
43
8.84
Revenue growth%
15.34
14.54
14.71
12.07
14.25
16.16
16.94
17.79
17.16
16.20
10.53
16.94
15.75
53
27.54
Gross margin%
25.92
23.58
23.64
21.56
19.67
19.78
22.10
24.58
22.38
24.42
25.15
22.38
22.98
89
5.93
Operating margin%
20.69
22.81
20.88
18.55
17.04
19.76
19.59
19.98
22.13
21.70
23.60
19.98
20.33
14
14.91
Net margin%
0.40
0.40
0.40
0.40
0.99
3.98
2.06
0.40
2.15
2.65
11.36
2.15
0.70
11
18.97
P/E ratio (avg)x
17.35
17.72
18.09
20.27
19.33
21.75
20.87
20.01
19.36
22.70
10.48
20.87
19.69
33
30.85
EV/EBITx
30.80
33.81
30.26
29.32
30.06
28.14
27.35
26.04
27.81
25.58
7.277
27.35
28.73
52
5.00
FCF yield (avg)%
4.72
7.04
5.18
5.93
7.81
5.37
6.35
7.39
5.27
4.06
15.75
5.37
5.65
66
25.38
FCF margin%
21.14
22.29
23.11
21.64
22.60
22.69
21.53
20.07
21.95
21.75
2.46
21.75
21.85
22
0.209
FCF / Net incomex
0.571
0.595
0.641
0.673
0.741
0.659
0.594
0.601
0.667
0.699
0.301
0.659
0.650
20
17.76
ROIC%
0.40
0.58
2.65
0.40
2.59
1.52
0.40
0.40
2.08
2.48
24.98
1.52
1.05
76
5.29
Return on equity%
31.77
29.53
29.18
29.03
28.74
29.95
27.65
29.95
27.28
24.31
7.56
27.65
29.10
55
25.77
Return on assets%
28.43
28.40
27.06
26.25
25.29
23.91
23.48
21.25
23.55
21.94
27.93
23.48
24.60
56
106.43
EPS¥
90.06
91.19
85.86
88.49
93.79
105.61
113.16
114.97
123.45
124.37
116.42
5.81%
3.30%
—
26.82
EPS growth%
11.48
8.65
6.83
9.48
11.05
10.93
10.12
10.27
9.82
10.91
11.79
10.27
10.20
65
64.81
Bookvalue per sh¥
47.37
51.91
57.77
64.80
61.33
68.12
76.98
79.72
93.63
107.00
61.37
11.77%
9.78%
—
81.09
FCF per share¥
24.78
25.88
28.75
32.27
30.45
30.35
32.48
31.42
29.13
32.00
39.44
0.99%
2.66%
—
34.90
Dividend per sh¥
88.50
97.56
101.32
112.47
121.68
121.79
123.15
121.03
130.78
148.87
91.95
4.11%
5.97%
—
9.47
Div yield (avg)%
11.90
9.93
10.79
9.24
11.86
14.62
16.50
19.23
20.68
22.48
16.77
19.23
13.26
46
8.12
Payout ratio%
16.81
15.92
14.49
13.14
14.63
17.61
14.72
17.36
16.67
17.59
29.97
17.36
16.30
69
25.05
Shares (diluted)M
21.63
22.52
19.86
19.39
18.08
18.06
17.70
16.21
14.52
12.50
25.43
(7.12%)
(6.33%)
64
13.78
Buyback yield%
23.71
21.74
24.23
23.84
21.17
19.18
18.40
20.13
18.80
18.24
14.88
18.80
20.65
88
1.782
D/E ratiox
1.953
2.163
2.159
2.157
2.238
2.511
2.842
3.265
3.493
4.005
1.011
3.265
2.374
49
4.114
Enterprise value¥B
1.252
1.260
1.202
1.308
1.433
1.497
1.685
1.599
1.778
1.879
4.401
5.56%
3.93%
31
4.157
LT debt¥B
1.100
0.968
0.885
0.791
0.799
0.756
0.718
0.726
0.674
0.655
2.034
(3.88%)
(4.58%)
13
Revenue
¥5.239B
6.95%
1.00×
Cost of revenue
¥2.460B
6.53%
0.96×
Operating expenses
¥1.129B
7.49%
1.05×
Goodwill & intangibles
14.28%