1.323
Revenue¥B
7.820
7.713
7.830
8.029
7.939
8.053
7.900
7.747
7.911
7.845
1.368
(0.24%)
(0.05%)
90
28.41
Revenue growth%
12.60
12.19
14.01
11.41
10.06
9.49
11.39
13.93
15.71
15.69
22.89
13.93
12.40
13
27.74
Gross margin%
16.17
17.66
17.37
15.58
18.27
17.78
19.89
21.41
22.24
22.07
25.99
21.41
18.02
25
11.62
Operating margin%
7.05
7.83
5.84
3.34
3.58
1.45
0.40
2.57
3.77
4.04
5.70
2.57
3.68
32
5.57
Net margin%
22.69
21.01
19.85
16.95
15.55
15.28
12.66
14.53
16.87
17.17
6.19
15.28
16.91
57
9.993
P/E ratio (avg)x
22.65
20.73
19.11
18.47
18.06
18.55
16.87
17.13
15.47
14.09
30.91
16.87
18.26
56
6.710
EV/EBITx
67.88
80.61
88.50
102.8
102.2
117.3
139.5
167.5
182.5
221.2
15.14
167.5
110.1
88
20.27
FCF yield (avg)%
3.14
5.83
6.47
5.56
7.40
4.96
5.46
4.94
4.96
6.99
29.72
4.96
5.51
69
27.83
FCF margin%
5.81
3.37
3.60
5.60
8.55
8.59
6.98
9.12
8.92
10.50
21.55
8.92
7.77
52
0.562
FCF / Net incomex
2.589
2.701
2.814
3.127
3.625
3.445
3.866
4.356
4.388
4.875
1.194
4.356
3.535
78
12.51
ROIC%
26.56
25.76
28.57
31.06
28.98
29.66
29.43
30.03
30.08
27.18
22.69
29.66
29.20
31
25.01
Return on equity%
11.79
11.00
8.41
8.84
9.25
7.32
9.98
9.73
7.68
8.39
7.78
8.39
9.04
85
18.98
Return on assets%
22.34
22.52
22.54
21.38
19.87
18.29
19.01
20.52
17.98
20.84
14.95
19.01
20.68
63
449.12
EPS¥
514.23
499.06
556.35
565.02
565.45
531.97
586.67
564.57
524.65
584.13
475.35
0.65%
0.81%
—
11.27
EPS growth%
2.47
0.40
0.63
0.40
0.40
0.40
3.03
3.89
1.77
0.40
6.57
1.77
0.52
79
263.53
Bookvalue per sh¥
474.90
437.81
464.48
448.69
423.48
365.77
374.42
390.76
410.01
420.36
326.12
(0.15%)
(1.34%)
—
493.29
FCF per share¥
359.93
415.10
411.46
470.54
527.19
561.98
573.77
633.51
692.98
787.34
351.60
8.35%
9.60%
—
242.28
Dividend per sh¥
546.01
601.88
578.30
645.65
724.12
812.31
930.32
967.36
983.72
1,036
396.94
7.42%
7.74%
—
20.44
Div yield (avg)%
11.89
12.17
12.92
15.32
14.36
12.05
12.38
12.43
13.71
13.33
13.19
12.43
12.68
19
8.95
Payout ratio%
22.08
24.38
21.80
22.58
23.87
26.23
29.19
28.67
27.63
29.63
15.62
28.67
25.31
63
16.30
Shares (diluted)M
29.54
30.89
33.32
34.76
34.90
36.23
34.10
31.87
37.12
35.16
17.30
0.15%
3.22%
71
5.68
Buyback yield%
6.04
6.20
5.37
2.40
0.40
0.40
0.67
3.44
5.13
4.57
6.84
3.44
4.00
25
0.541
D/E ratiox
0.732
0.717
0.636
0.605
0.643
0.673
0.668
0.634
0.679
0.580
0.973
0.668
0.656
23
1.484
Enterprise value¥B
8.694
8.393
8.570
9.339
10.16
9.785
10.98
11.79
13.76
15.35
8.771
8.60%
6.03%
20
5.152
LT debt¥B
4.158
4.196
3.815
3.610
3.693
3.328
3.087
2.840
2.933
2.821
3.072
(5.24%)
(3.44%)
25
Revenue
¥7.845B
(0.05%)
1.00×
Cost of revenue
¥5.264B
(0.06%)
1.00×
Operating expenses
¥1.331B
(0.27%)
0.98×
Spread over hurdle
(0.99%)