0.979
Revenue¥B
1.359
1.370
1.414
1.408
1.425
1.441
1.505
1.521
1.542
1.586
1.043
2.17%
1.83%
57
25.43
Revenue growth%
6.59
5.90
5.64
6.57
6.65
9.41
6.98
5.29
7.90
9.21
7.16
7.90
6.62
60
22.28
Gross margin%
3.28
4.23
4.49
5.49
6.49
6.76
8.67
10.80
9.67
12.09
25.25
9.67
6.63
31
26.90
Operating margin%
5.51
3.00
1.73
0.40
0.95
0.40
3.33
6.17
6.57
7.96
13.59
6.17
3.16
22
28.83
Net margin%
14.53
14.57
12.58
13.49
14.32
13.57
16.41
14.60
16.27
13.86
6.92
14.60
14.43
78
22.87
P/E ratio (avg)x
9.083
10.37
11.60
11.06
12.16
12.32
12.79
13.27
14.49
16.35
28.19
13.27
12.24
22
37.43
EV/EBITx
7.720
8.108
7.316
7.887
7.851
7.055
7.441
6.816
7.422
7.629
24.06
7.422
7.535
25
25.14
FCF yield (avg)%
24.34
27.22
24.38
23.12
24.79
26.19
26.42
24.67
23.40
25.09
2.95
25.09
24.73
59
14.70
FCF margin%
5.55
8.12
5.75
6.75
6.12
5.00
2.42
0.44
0.40
0.40
6.16
0.44
5.27
90
1.661
FCF / Net incomex
1.886
2.026
2.144
1.914
2.015
2.098
1.883
1.990
1.893
1.966
1.463
1.966
1.978
12
3.80
ROIC%
23.62
24.68
22.15
21.68
20.78
21.64
22.60
20.34
22.11
20.48
8.24
21.64
21.89
50
22.33
Return on equity%
9.24
7.79
6.10
8.37
7.33
8.22
7.41
5.61
7.83
7.82
12.42
7.82
7.80
23
6.15
Return on assets%
26.12
23.35
20.80
19.46
21.44
23.85
24.53
22.38
22.32
24.86
18.58
23.85
22.86
62
574.79
EPS¥
252.34
267.03
283.76
291.31
288.72
311.37
362.18
352.70
354.96
385.49
589.99
5.95%
5.11%
—
8.26
EPS growth%
7.49
8.64
9.59
8.32
11.09
10.52
12.67
10.51
9.70
11.61
2.71
10.52
10.11
89
621.18
Bookvalue per sh¥
272.93
251.90
243.19
258.60
244.24
259.60
246.04
263.51
249.57
231.70
142.62
(1.05%)
(1.67%)
—
277.90
FCF per share¥
467.88
518.16
561.05
577.62
591.62
589.26
661.42
646.48
747.39
786.14
229.47
5.85%
6.36%
—
231.90
Dividend per sh¥
286.95
317.73
298.72
281.44
268.33
283.90
310.27
317.68
332.57
322.60
340.80
3.75%
1.57%
—
23.51
Div yield (avg)%
27.77
26.06
25.07
28.07
27.95
29.50
27.98
25.97
24.47
23.27
20.50
25.97
26.92
21
13.19
Payout ratio%
26.44
27.16
24.86
27.83
29.71
31.42
32.46
33.78
32.60
29.83
24.22
32.46
29.77
25
1.941
Shares (diluted)M
2.664
2.587
2.892
2.756
3.116
3.380
3.285
3.081
3.404
3.418
1.902
1.87%
3.70%
33
26.14
Buyback yield%
7.37
9.18
6.29
9.24
10.01
11.28
14.06
15.47
18.10
15.70
14.74
15.47
10.65
14
0.232
D/E ratiox
0.319
0.298
0.262
0.250
0.223
0.236
0.233
0.216
0.224
0.219
1.269
0.224
0.235
70
1.330
Enterprise value¥B
0.147
0.147
0.153
0.149
0.141
0.134
0.118
0.124
0.113
0.119
1.150
(3.33%)
(2.16%)
87
0.890
LT debt¥B
1.288
1.334
1.484
1.579
1.706
1.806
1.978
1.880
2.111
2.085
1.676
4.10%
5.51%
94
Revenue
¥1.586B
1.83%
1.00×
Cost of revenue
¥1.018B
1.72%
0.99×
Operating expenses
¥218.0M
2.23%
1.04×
Goodwill & intangibles
18.65%