0.492
Revenue¥B
1.025
1.098
1.181
1.280
1.351
1.449
1.576
1.705
1.849
2.015
0.545
8.32%
7.50%
39
5.82
Revenue growth%
10.10
9.19
8.91
9.92
11.56
11.10
8.40
7.04
4.50
4.69
29.41
7.04
9.05
32
21.29
Gross margin%
14.80
12.14
13.81
12.64
15.15
17.75
15.63
12.88
10.43
9.95
26.21
12.88
13.35
33
6.57
Operating margin%
27.09
25.01
26.48
24.91
23.18
25.40
26.42
24.39
26.77
25.20
20.19
25.40
25.30
77
23.36
Net margin%
29.40
28.32
30.77
33.32
34.63
37.49
38.12
40.53
38.85
36.21
18.69
38.12
35.42
23
19.96
P/E ratio (avg)x
30.37
31.01
31.20
28.77
27.70
30.65
31.36
31.36
29.39
31.47
35.75
31.36
30.83
92
24.18
EV/EBITx
23.18
24.98
25.26
23.55
25.46
22.42
24.17
25.47
27.55
26.05
19.01
25.47
25.12
61
25.79
FCF yield (avg)%
25.21
24.26
26.92
29.43
30.41
30.40
29.17
30.73
30.17
30.34
17.20
30.34
29.80
78
25.04
FCF margin%
13.24
13.64
14.24
11.36
12.96
13.81
13.41
10.45
8.03
6.15
20.69
10.45
13.10
63
1.405
FCF / Net incomex
1.714
1.817
1.996
2.289
2.389
2.783
2.889
3.259
3.587
3.485
0.490
3.259
2.586
36
3.36
ROIC%
4.38
1.98
3.25
4.23
1.91
0.95
0.40
0.64
0.40
0.40
18.40
0.40
1.43
73
15.59
Return on equity%
2.55
1.33
3.22
2.68
2.13
1.80
3.10
4.31
4.72
5.85
9.16
4.31
2.89
87
28.74
Return on assets%
28.80
30.14
32.09
34.26
33.72
32.70
30.57
30.67
33.59
36.21
7.62
32.70
32.40
78
14.16
EPS¥
73.60
78.08
79.24
79.60
77.50
74.15
72.68
76.85
86.30
89.29
14.73
2.87%
2.37%
—
6.08
EPS growth%
33.70
31.96
29.26
31.09
31.98
30.92
30.64
32.44
30.52
31.39
2.92
30.92
31.24
55
46.06
Bookvalue per sh¥
20.25
21.80
20.84
20.29
18.34
17.52
17.74
19.67
18.05
16.20
48.12
(2.46%)
(2.56%)
—
61.46
FCF per share¥
23.56
21.80
22.70
23.66
26.11
25.08
26.40
27.36
29.22
27.76
63.41
1.23%
2.46%
—
24.26
Dividend per sh¥
80.22
84.22
95.89
109.51
111.09
114.95
128.52
131.43
126.34
120.52
12.89
1.64%
5.16%
—
29.73
Div yield (avg)%
30.48
29.49
30.71
30.05
27.17
30.14
27.34
29.12
26.75
29.53
12.61
29.12
29.51
47
26.35
Payout ratio%
28.05
30.64
28.96
27.77
28.00
26.27
28.12
28.74
29.82
27.87
24.62
28.12
28.09
80
12.44
Shares (diluted)M
16.02
17.43
16.13
15.20
15.73
16.94
17.58
17.53
16.43
15.03
12.18
(0.90%)
(1.59%)
31
16.18
Buyback yield%
8.78
6.00
4.76
2.99
1.39
0.82
0.40
3.18
3.44
4.74
17.47
3.18
3.31
78
1.760
D/E ratiox
1.253
1.210
1.156
1.183
1.228
1.088
1.113
1.077
0.944
0.991
1.582
1.077
1.134
14
0.598
Enterprise value¥B
1.469
1.656
1.573
1.728
1.752
2.022
1.927
1.848
2.053
2.093
1.539
3.62%
3.42%
49
1.272
LT debt¥B
0.910
1.009
0.982
1.152
1.270
1.451
1.475
1.743
2.008
2.005
1.138
9.56%
9.66%
57
Revenue
¥2.015B
7.50%
1.00×
Cost of revenue
¥1.380B
7.74%
1.02×
Operating expenses
¥227.2M
6.52%
0.91×