1.484
Revenue¥B
7.430
7.622
7.677
7.926
8.296
8.578
8.604
9.032
9.048
9.293
1.545
2.30%
2.73%
71
16.68
Revenue growth%
7.70
7.40
4.93
4.35
2.72
2.79
1.83
3.07
5.16
7.75
7.67
3.07
4.64
34
9.91
Gross margin%
1.54
0.40
0.40
3.17
0.73
0.43
0.40
0.40
0.40
2.27
20.25
0.40
0.41
84
27.67
Operating margin%
13.45
13.86
12.33
12.71
11.91
13.31
11.56
14.28
13.55
12.25
11.91
13.31
13.01
22
19.54
Net margin%
27.74
29.14
26.77
27.68
27.03
26.09
25.94
28.94
28.81
26.70
6.85
26.70
27.35
64
19.58
P/E ratio (avg)x
21.73
18.98
16.14
17.35
16.58
15.31
16.05
16.39
17.60
15.27
30.80
16.05
16.49
65
31.81
EV/EBITx
17.50
17.10
19.13
18.63
20.14
22.73
21.07
22.47
20.98
19.48
11.80
21.07
19.81
13
12.98
FCF yield (avg)%
24.93
24.94
22.80
20.92
19.92
20.08
17.56
15.08
14.80
16.26
10.25
16.26
20.00
87
17.90
FCF margin%
32.06
33.15
32.10
33.23
31.86
32.81
34.62
34.33
32.73
34.66
20.25
34.33
32.98
81
0.287
FCF / Net incomex
0.113
0.096
0.083
0.089
0.076
0.066
0.059
0.059
0.057
0.053
1.212
0.059
0.071
26
25.64
ROIC%
19.13
21.04
18.72
18.17
20.44
19.68
18.08
19.76
18.97
20.27
13.65
19.68
19.40
35
12.82
Return on equity%
23.86
24.12
21.19
19.55
18.94
19.15
19.06
19.82
16.95
14.37
9.47
19.06
19.35
87
14.60
Return on assets%
19.68
20.83
21.99
21.98
19.61
18.36
19.79
20.25
20.80
20.16
21.94
20.16
20.21
48
37.84
EPS¥
137.80
144.55
142.60
150.86
164.72
181.51
211.99
245.55
292.29
325.81
41.47
14.62%
9.63%
—
3.33
EPS growth%
5.56
4.49
3.74
0.98
0.40
0.40
0.89
2.23
3.18
1.66
14.79
1.66
1.95
31
27.80
Bookvalue per sh¥
31.47
31.05
30.04
28.66
26.17
26.23
24.58
21.12
19.25
19.26
60.53
(5.95%)
(4.89%)
—
95.80
FCF per share¥
116.88
116.99
107.87
99.88
86.07
86.62
86.41
80.74
80.89
78.15
78.34
(1.91%)
(3.29%)
—
128.61
Dividend per sh¥
41.25
39.66
42.70
45.96
50.42
54.29
60.11
71.08
71.55
73.89
72.67
7.94%
5.99%
—
2.70
Div yield (avg)%
22.03
20.20
21.20
22.50
25.23
25.38
27.54
30.54
29.28
30.91
16.78
29.28
25.31
12
2.65
Payout ratio%
14.48
17.04
16.89
15.21
17.74
16.47
15.75
16.60
14.99
14.13
5.56
15.75
16.11
29
27.29
Shares (diluted)M
28.40
31.43
34.81
35.04
37.17
40.26
42.17
40.74
40.85
46.61
28.31
4.63%
4.74%
54
17.52
Buyback yield%
8.12
9.62
10.86
12.51
13.52
14.07
16.97
19.22
18.35
19.85
8.15
18.35
13.79
60
1.733
D/E ratiox
0.938
0.815
0.783
0.802
0.796
0.743
0.723
0.700
0.765
0.765
1.136
0.743
0.774
13
4.405
Enterprise value¥B
0.856
0.895
0.919
0.954
1.070
1.088
1.263
1.517
1.648
1.697
5.836
9.67%
8.90%
43
5.243
LT debt¥B
4.995
4.324
4.357
4.553
4.472
4.042
3.423
2.989
2.532
2.623
4.290
(10.12%)
(6.49%)
50
Revenue
¥9.293B
2.73%
1.00×
Cost of revenue
¥5.932B
3.05%
1.03×
Operating expenses
¥1.295B
2.03%
0.93×
Cash and investments
21.61%
Spread over hurdle
15.40%