5.269
Revenue¥B
5.631
5.883
6.027
6.303
6.627
6.910
7.281
7.569
7.808
8.018
5.382
3.89%
4.03%
50
29.04
Revenue growth%
22.80
20.33
22.64
23.66
25.09
26.90
28.69
29.24
28.52
30.86
11.46
28.69
26.00
11
22.35
Gross margin%
28.08
26.02
27.48
27.79
25.45
23.34
20.68
20.61
19.35
18.99
17.01
20.61
24.39
89
18.92
Operating margin%
23.76
21.34
18.72
20.97
19.04
18.26
18.80
18.24
20.17
22.02
26.78
18.80
19.61
71
3.19
Net margin%
14.33
16.66
15.57
14.27
13.60
13.83
13.93
14.05
13.67
16.29
29.89
13.93
14.16
82
18.38
P/E ratio (avg)x
16.13
17.97
18.82
19.69
20.43
21.72
20.76
21.42
20.70
23.00
17.46
21.42
20.57
71
8.335
EV/EBITx
37.26
39.45
41.92
43.86
44.23
48.22
50.63
56.15
51.29
57.55
25.88
51.29
46.23
67
10.67
FCF yield (avg)%
7.71
6.77
8.59
9.46
8.60
7.95
8.44
8.61
7.48
8.71
7.40
8.44
8.52
15
21.75
FCF margin%
24.69
24.45
22.52
20.06
17.85
16.72
17.41
17.27
17.13
18.66
21.69
17.27
18.26
85
1.001
FCF / Net incomex
0.992
0.929
0.989
1.009
0.964
0.968
0.958
0.898
0.813
0.883
1.205
0.898
0.961
32
3.58
ROIC%
16.35
16.21
18.43
17.81
15.80
18.51
17.91
16.51
15.95
15.54
23.01
16.51
16.43
72
11.98
Return on equity%
4.51
5.58
3.67
6.07
8.75
7.05
4.59
5.58
6.89
9.45
10.22
6.89
5.83
63
6.78
Return on assets%
11.95
9.07
9.93
7.96
6.40
3.59
4.70
7.21
6.54
6.58
5.63
6.54
6.89
72
40.79
EPS¥
538.13
558.82
592.62
585.85
622.88
694.64
755.80
859.31
866.90
1,031
45.56
10.60%
7.63%
—
13.94
EPS growth%
31.67
34.34
31.62
32.94
30.55
30.64
30.50
32.58
33.07
30.77
8.98
30.77
31.64
64
219.52
Bookvalue per sh¥
48.39
50.62
53.48
50.75
47.01
48.34
50.13
48.95
48.29
54.21
126.30
2.89%
1.21%
—
136.64
FCF per share¥
286.77
335.21
397.03
463.95
475.56
530.52
566.16
551.21
535.97
523.58
48.40
1.94%
7.76%
—
274.52
Dividend per sh¥
267.70
299.39
273.71
254.09
280.78
296.91
315.23
305.86
351.77
335.35
270.10
3.62%
2.63%
—
9.09
Div yield (avg)%
1.49
4.38
5.78
2.85
1.05
0.40
0.40
0.71
2.06
0.40
10.57
0.40
1.27
67
11.69
Payout ratio%
23.64
21.57
20.29
22.29
24.79
24.39
23.97
21.14
21.62
20.88
14.27
21.62
21.95
10
21.51
Shares (diluted)M
22.90
23.28
25.62
22.90
19.93
17.62
19.19
16.68
16.10
14.57
20.91
(6.07%)
(4.15%)
63
8.29
Buyback yield%
17.75
18.94
17.66
18.43
20.64
18.06
19.33
16.83
17.89
20.56
2.96
18.06
18.24
43
0.187
D/E ratiox
0.765
0.737
0.761
0.828
0.836
0.808
0.768
0.766
0.869
0.899
1.207
0.808
0.788
49
5.598
Enterprise value¥B
4.389
4.241
3.851
4.194
4.250
4.675
4.182
4.559
4.742
4.362
2.760
0.52%
1.04%
26
5.522
LT debt¥B
7.217
7.768
7.988
8.938
9.512
10.90
11.26
12.20
14.13
14.91
3.704
9.41%
7.98%
44
Revenue
¥8.018B
4.03%
1.00×
Cost of revenue
¥5.450B
4.03%
1.00×
Operating expenses
¥1.793B
3.81%
0.98×
Goodwill & intangibles
16.63%
Spread over hurdle
27.51%