3.323
Revenue¥B
2.707
2.905
3.075
3.240
3.522
3.777
3.992
4.254
4.567
4.845
3.708
6.59%
6.75%
36
6.87
Revenue growth%
32.83
32.61
33.41
30.52
32.88
32.51
30.81
33.44
31.39
31.88
17.91
31.88
32.56
21
8.28
Gross margin%
9.47
10.12
10.95
10.90
13.66
15.74
16.58
17.44
14.61
12.38
29.43
15.74
13.02
16
11.59
Operating margin%
5.79
7.94
9.42
7.84
7.49
4.50
4.46
4.55
4.12
1.39
24.82
4.46
5.17
24
6.84
Net margin%
17.96
20.03
19.35
21.07
18.87
20.78
22.02
23.64
22.80
22.93
16.43
22.80
20.93
43
24.49
P/E ratio (avg)x
13.85
13.24
12.81
11.63
12.67
13.36
12.49
11.00
11.56
12.19
17.49
12.19
12.58
69
27.60
EV/EBITx
28.45
28.85
26.76
26.59
24.37
24.04
24.62
27.28
29.76
28.27
12.60
27.28
27.02
10
22.15
FCF yield (avg)%
10.69
8.08
6.78
7.01
8.80
6.14
6.49
6.81
8.50
8.02
14.09
6.81
7.51
37
25.12
FCF margin%
6.98
6.59
6.13
5.83
8.83
7.96
7.40
7.18
9.54
6.61
23.68
7.40
7.08
90
1.736
FCF / Net incomex
1.820
1.838
2.056
2.437
2.491
2.588
2.618
2.679
2.643
3.121
1.424
2.643
2.540
19
3.43
ROIC%
16.13
15.74
17.87
16.02
13.39
15.74
17.81
17.17
17.12
19.44
25.86
17.17
16.63
54
19.82
Return on equity%
10.08
12.42
14.74
14.50
13.82
15.67
13.17
11.42
12.53
14.22
16.30
13.17
13.50
24
8.99
Return on assets%
24.43
24.13
24.88
27.18
29.75
32.12
31.30
33.89
31.18
33.09
26.13
32.12
30.47
49
151.80
EPS¥
245.87
246.55
269.50
280.34
326.04
344.19
362.32
433.89
448.54
541.67
158.97
10.69%
9.63%
—
25.26
EPS growth%
20.05
17.22
17.27
19.95
19.02
18.89
18.16
18.97
19.88
18.69
2.18
18.89
18.93
16
76.31
Bookvalue per sh¥
60.69
63.33
67.03
64.92
74.96
77.03
84.36
95.37
93.54
101.14
33.33
6.17%
5.01%
—
201.18
FCF per share¥
243.86
270.80
314.37
339.28
370.36
425.51
507.98
528.13
516.86
582.82
144.26
9.49%
10.11%
—
81.66
Dividend per sh¥
33.85
35.20
39.39
37.21
37.29
40.45
45.61
43.95
44.19
45.94
33.94
4.26%
3.21%
—
23.05
Div yield (avg)%
30.56
30.92
31.11
31.25
30.34
33.28
33.10
31.87
34.31
32.44
24.63
33.10
31.56
75
11.47
Payout ratio%
17.05
15.91
18.62
20.63
22.77
22.40
20.42
22.01
21.47
22.38
28.77
22.01
21.05
31
17.25
Shares (diluted)M
28.60
31.15
35.82
39.96
39.20
47.17
56.13
57.98
67.55
79.97
16.80
15.33%
12.49%
22
5.10
Buyback yield%
27.18
27.88
25.70
27.49
29.48
29.59
29.40
30.80
32.44
30.70
22.18
30.70
29.44
7
0.475
D/E ratiox
0.399
0.415
0.432
0.414
0.406
0.393
0.406
0.433
0.396
0.386
1.796
0.396
0.406
43
0.646
Enterprise value¥B
3.779
3.615
3.700
4.055
3.983
4.364
4.556
4.487
4.507
4.660
2.284
3.19%
1.67%
17
3.551
LT debt¥B
2.043
2.091
1.828
1.691
1.699
1.629
1.565
1.603
1.647
1.539
3.627
(1.96%)
(2.15%)
30
Revenue
¥4.845B
6.75%
1.00×
Cost of revenue
¥2.215B
7.10%
1.03×
Operating expenses
¥966.3M
6.42%
0.97×
Goodwill & intangibles
21.06%
Return on capital
162.80%
Spread over hurdle
156.93%