33.20
Revenue¥B
38.28
39.94
41.77
43.85
46.08
48.06
51.45
55.14
58.06
36.33
39.66
5.78%
5.57%
65
15.82
Revenue growth%
3.31
1.51
2.00
4.55
6.60
7.89
9.35
9.27
9.02
15.55
19.85
9.02
5.57
13
18.91
Gross margin%
26.56
28.10
26.02
27.89
29.35
27.39
29.41
28.60
30.53
5.78
8.12
29.35
28.00
40
7.64
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.08
14.44
0.40
0.40
80
7.61
Net margin%
7.68
5.93
6.01
5.98
4.52
5.92
4.84
4.58
6.26
19.29
5.98
4.84
5.96
74
15.63
P/E ratio (avg)x
27.08
26.32
28.96
33.99
32.41
37.55
41.93
40.30
41.32
37.36
11.54
40.30
33.20
86
14.34
EV/EBITx
45.10
47.44
51.01
53.25
58.31
60.97
67.80
74.00
78.24
24.22
27.28
67.80
55.78
78
15.73
FCF yield (avg)%
24.77
25.67
27.23
26.84
24.66
24.58
22.76
23.32
22.44
29.19
11.01
23.32
24.62
63
4.93
FCF margin%
11.30
10.49
8.03
8.96
9.78
10.07
11.28
11.31
13.49
2.63
5.86
11.28
10.88
56
0.275
FCF / Net incomex
1.258
1.140
1.195
1.071
1.148
1.132
1.100
1.222
1.327
1.067
0.179
1.148
1.171
14
6.53
ROIC%
15.02
15.86
13.54
14.57
14.55
12.49
14.80
16.05
16.46
13.95
21.75
14.80
14.68
16
8.08
Return on equity%
28.36
25.56
25.77
27.53
24.84
23.60
20.73
19.67
22.16
11.27
25.51
22.16
25.20
39
9.86
Return on assets%
7.84
9.40
9.80
7.78
7.19
7.78
7.40
6.58
5.40
12.69
14.96
7.19
7.78
44
7,249
EPS¥
1,176
1,211
1,264
1,085
1,004
886.34
799.93
729.98
768.27
7,933
8,843
(6.68%)
(5.07%)
—
21.71
EPS growth%
17.39
15.39
14.46
13.74
12.74
13.69
10.97
9.30
7.05
23.79
11.11
10.97
13.72
86
8,102
Bookvalue per sh¥
2,085
2,006
2,232
2,125
2,369
2,733
3,029
3,471
3,326
4,966
5,724
9.38%
6.25%
—
4,847
FCF per share¥
5,203
5,599
5,575
6,059
5,989
6,067
5,655
6,136
5,692
3,567
7,791
(1.24%)
(0.27%)
—
4,179
Dividend per sh¥
6,005
6,225
6,663
7,063
7,835
7,617
7,214
7,969
9,000
10,017
9,689
4.97%
7.10%
—
19.97
Div yield (avg)%
1.51
1.90
0.64
0.40
3.13
0.40
0.40
2.42
0.85
24.88
23.46
0.85
1.18
75
3.95
Payout ratio%
6.92
8.73
6.74
6.19
4.76
1.93
3.14
2.02
1.92
24.68
23.38
2.02
5.47
17
2.368
Shares (diluted)M
2.485
2.610
2.453
2.262
2.516
2.579
2.403
2.647
2.878
2.336
2.389
4.93%
3.17%
6
23.84
Buyback yield%
31.83
30.17
32.72
33.74
32.71
33.20
34.21
35.03
33.77
17.79
8.50
33.77
33.03
25
0.124
D/E ratiox
0.339
0.366
0.382
0.382
0.417
0.362
0.370
0.353
0.385
0.540
1.052
0.370
0.368
79
46.20
Enterprise value¥B
18.17
17.64
16.49
18.06
17.91
18.49
17.97
19.91
20.25
7.745
19.60
2.32%
(0.09%)
59
14.56
LT debt¥B
13.88
15.56
15.49
15.67
16.12
15.46
14.00
14.15
14.57
17.49
17.94
(1.44%)
1.88%
70
Revenue
¥58.06B
5.57%
1.00×
Cost of revenue
¥37.05B
5.52%
0.99×
Operating expenses
¥9.342B
5.06%
0.95×
Cash and investments
16.98%
Spread over hurdle
27.71%