7.771
Revenue¥B
8.360
8.517
8.818
8.811
8.967
9.018
9.038
9.287
9.515
9.612
8.547
1.40%
1.43%
89
19.17
Revenue growth%
19.28
18.67
19.32
21.08
21.43
18.98
19.66
19.16
21.31
20.61
28.61
19.66
19.49
48
29.30
Gross margin%
15.34
12.38
10.27
10.24
8.84
10.89
11.39
8.85
9.21
9.95
20.44
9.95
10.25
60
10.83
Operating margin%
8.89
11.09
10.98
13.11
13.56
11.50
9.14
9.87
9.01
9.07
10.89
9.14
10.43
61
26.73
Net margin%
25.24
23.97
22.20
23.16
21.98
23.61
21.27
22.60
23.06
22.67
13.28
22.67
22.87
50
14.00
P/E ratio (avg)x
15.91
16.31
15.67
15.07
13.46
12.20
12.76
12.75
12.78
11.30
18.59
12.75
13.12
74
34.96
EV/EBITx
21.71
22.29
25.16
27.62
30.98
29.85
33.22
33.23
37.01
39.87
11.42
33.23
30.42
14
7.81
FCF yield (avg)%
30.13
30.81
31.12
32.92
31.85
29.22
31.67
34.09
31.26
33.56
22.15
31.67
31.47
12
17.32
FCF margin%
7.77
8.37
8.17
6.85
6.68
4.19
4.01
5.49
6.14
4.31
20.58
4.31
6.41
12
1.423
FCF / Net incomex
0.321
0.328
0.350
0.338
0.300
0.285
0.257
0.283
0.295
0.310
1.702
0.285
0.305
59
15.82
ROIC%
24.77
26.57
25.83
26.28
25.52
23.94
25.60
27.44
25.92
26.53
5.10
25.92
25.87
54
28.61
Return on equity%
27.40
30.11
28.12
27.38
27.28
24.91
23.06
23.33
23.64
26.17
9.95
23.64
26.73
94
29.58
Return on assets%
21.72
22.51
25.28
25.69
24.20
24.25
25.67
26.64
27.71
25.34
13.82
25.67
25.31
10
239.71
EPS¥
360.47
370.17
423.77
418.29
495.23
599.53
609.93
617.52
605.23
679.98
263.48
6.55%
8.08%
—
21.22
EPS growth%
7.20
4.56
2.18
4.00
3.64
5.73
5.85
4.55
5.20
3.59
11.99
5.20
4.55
86
197.90
Bookvalue per sh¥
340.04
356.94
366.09
352.71
331.73
330.60
320.86
374.08
365.48
393.18
189.97
3.46%
2.92%
—
247.40
FCF per share¥
134.36
130.37
153.49
160.75
175.28
179.70
177.98
205.54
210.87
204.56
85.44
3.14%
5.62%
—
249.15
Dividend per sh¥
234.17
231.37
206.27
225.50
242.42
235.83
216.78
231.72
211.36
190.55
277.69
(4.70%)
(3.42%)
—
13.39
Div yield (avg)%
30.38
30.07
31.21
28.77
26.75
26.97
29.91
27.02
24.39
26.33
18.05
26.97
27.90
18
26.86
Payout ratio%
12.11
13.46
10.80
10.77
10.24
10.40
12.85
9.93
9.38
7.97
4.22
9.93
10.59
53
25.46
Shares (diluted)M
28.28
25.66
24.92
25.01
28.03
27.92
31.01
27.96
25.20
27.74
25.48
(0.21%)
(1.12%)
22
12.63
Buyback yield%
6.96
8.55
7.40
10.02
10.86
13.35
10.81
11.73
8.89
10.61
7.67
10.81
10.32
50
0.693
D/E ratiox
0.673
0.665
0.592
0.552
0.611
0.665
0.640
0.656
0.603
0.634
0.855
0.640
0.637
91
10.54
Enterprise value¥B
7.387
7.186
8.098
7.482
8.223
8.677
8.824
8.992
9.717
9.117
7.935
2.09%
1.72%
52
8.349
LT debt¥B
14.23
15.67
15.84
15.01
16.63
17.40
20.22
21.27
20.42
21.24
6.412
5.01%
5.38%
41
Revenue
¥9.612B
1.43%
1.00×
Cost of revenue
¥5.775B
1.64%
1.02×
Operating expenses
¥2.135B
0.88%
0.95×