1.680
Revenue¥B
7.079
7.292
7.600
8.007
8.404
8.879
9.264
9.484
9.892
10.15
1.724
3.84%
4.00%
48
26.44
Revenue growth%
15.15
17.95
15.66
17.99
20.56
21.00
21.60
19.98
18.12
15.33
15.06
19.98
18.05
80
10.68
Gross margin%
18.80
18.72
20.63
20.47
19.92
20.65
19.99
18.53
16.46
16.00
29.04
18.53
19.36
90
28.81
Operating margin%
23.40
24.38
24.74
23.20
23.91
25.87
28.72
27.61
27.62
27.14
15.42
27.61
25.30
63
10.41
Net margin%
12.55
13.98
13.45
11.18
12.09
12.92
13.69
15.72
16.55
18.80
29.00
15.72
13.57
35
36.81
P/E ratio (avg)x
35.94
36.10
37.94
38.60
39.72
37.81
37.03
42.81
39.54
45.89
28.73
39.54
38.27
20
11.48
EV/EBITx
38.18
43.59
51.80
58.64
59.67
68.35
73.87
80.90
86.91
90.90
22.47
80.90
64.01
7
5.45
FCF yield (avg)%
24.28
24.73
23.49
25.62
23.11
23.05
21.01
20.03
21.67
23.10
24.12
21.67
23.10
38
15.17
FCF margin%
26.09
27.38
26.27
24.10
26.72
27.54
25.45
23.38
25.41
23.03
23.55
25.41
25.77
20
0.293
FCF / Net incomex
1.358
1.502
1.588
1.452
1.434
1.572
1.545
1.727
1.897
1.917
1.458
1.727
1.558
22
9.37
ROIC%
26.06
25.21
25.03
24.31
24.09
24.08
21.95
24.82
23.26
24.66
19.95
24.08
24.49
90
9.70
Return on equity%
28.23
29.79
32.04
33.56
35.31
33.43
32.92
33.46
31.77
30.40
19.00
32.92
32.48
77
3.17
Return on assets%
16.52
18.77
20.79
19.34
19.28
20.98
23.50
22.14
21.14
18.92
18.03
21.14
20.06
25
89.41
EPS¥
94.78
97.08
99.62
109.70
124.42
128.10
150.91
154.00
159.46
173.03
97.82
6.82%
7.24%
—
25.06
EPS growth%
1.96
1.92
4.10
6.93
6.68
7.63
7.36
5.81
5.40
3.36
18.10
5.81
5.60
49
117.91
Bookvalue per sh¥
85.60
82.85
87.56
88.91
96.43
95.26
90.23
91.77
92.77
101.97
121.46
1.12%
1.29%
—
160.13
FCF per share¥
117.83
115.58
118.02
122.67
118.45
104.59
109.25
112.10
105.09
97.27
94.06
(3.86%)
(2.93%)
—
34.64
Dividend per sh¥
299.79
349.30
353.60
368.13
419.35
492.05
545.35
564.35
616.84
712.35
163.98
11.18%
10.56%
—
28.59
Div yield (avg)%
7.92
6.98
5.18
3.22
2.95
4.05
4.05
1.19
3.56
4.67
21.85
4.05
4.05
37
6.36
Payout ratio%
14.69
11.91
10.18
10.59
12.90
13.40
13.66
16.04
14.88
12.13
4.34
13.66
13.15
68
27.55
Shares (diluted)M
36.43
33.19
35.69
35.69
36.43
36.32
37.86
40.09
39.67
42.99
27.34
3.37%
1.83%
20
23.41
Buyback yield%
8.89
9.54
12.12
13.93
12.09
13.35
11.37
13.89
16.54
15.85
4.46
13.89
12.73
18
0.518
D/E ratiox
0.955
0.986
1.019
1.109
1.102
1.162
1.181
1.215
1.441
1.705
0.455
1.215
1.135
90
8.068
Enterprise value¥B
2.855
2.655
2.716
2.783
2.927
3.178
3.397
3.029
2.924
2.855
5.788
(0.50%)
(0.31%)
34
1.340
LT debt¥B
8.593
7.880
8.129
8.322
8.729
8.531
9.037
8.889
7.954
7.144
9.164
(3.93%)
(2.26%)
57
Revenue
¥10.15B
4.00%
1.00×
Cost of revenue
¥7.103B
4.00%
1.00×
Operating expenses
¥1.340B
4.24%
1.02×
Spread over hurdle
(0.04%)