45.39
Revenue¥B
79.37
85.87
93.02
99.58
106.1
112.9
120.7
131.1
139.9
148.5
50.33
6.95%
7.53%
79
9.68
Revenue growth%
32.85
30.05
28.94
26.29
25.69
27.00
27.38
28.00
29.59
29.63
12.67
28.00
28.47
86
23.94
Gross margin%
34.42
31.68
31.21
30.84
27.87
26.36
26.00
24.91
23.47
26.37
4.77
26.00
27.12
39
20.29
Operating margin%
12.80
12.74
14.01
11.15
12.38
15.32
14.56
16.81
13.94
16.62
23.80
15.32
13.98
45
7.33
Net margin%
12.85
11.22
9.14
9.98
9.71
8.32
10.64
9.11
9.97
10.86
14.86
9.97
9.97
36
12.39
P/E ratio (avg)x
11.41
11.61
10.88
9.895
9.708
10.19
9.041
8.699
9.243
9.162
16.46
9.162
9.802
21
24.19
EV/EBITx
8.616
7.816
7.831
7.063
6.455
5.762
6.337
5.548
6.061
5.313
27.49
5.762
6.396
74
8.14
FCF yield (avg)%
20.96
20.98
18.27
19.51
22.19
21.49
23.27
24.49
27.01
24.92
21.74
24.49
21.84
56
8.43
FCF margin%
23.02
25.15
24.24
22.02
23.53
21.93
23.01
22.87
23.36
20.78
17.54
22.87
23.02
60
1.784
FCF / Net incomex
0.890
0.877
0.938
0.902
0.853
0.849
0.887
0.942
0.931
0.964
1.070
0.931
0.896
30
11.17
ROIC%
20.05
22.99
23.74
26.26
27.15
27.22
27.78
27.14
26.81
27.78
13.50
27.22
26.97
55
26.70
Return on equity%
30.94
32.66
33.64
35.57
37.34
36.89
34.99
37.26
35.03
34.86
20.77
35.03
35.01
93
19.77
Return on assets%
8.26
5.45
3.27
0.95
3.66
4.02
4.35
1.48
2.09
0.90
28.89
2.09
3.47
8
416.88
EPS¥
74.51
85.88
89.00
86.67
84.61
90.76
100.41
101.26
99.66
105.40
444.00
4.49%
3.10%
—
19.08
EPS growth%
16.25
16.79
17.34
17.93
18.74
16.76
15.43
14.35
13.36
14.46
11.58
14.46
16.51
22
164.47
Bookvalue per sh¥
319.83
308.52
300.15
304.62
273.67
276.44
268.48
252.71
239.71
240.40
66.15
(2.56%)
(2.96%)
—
450.10
FCF per share¥
119.62
115.47
110.39
120.71
135.35
156.44
155.46
158.68
171.49
161.16
267.97
3.55%
3.68%
—
122.57
Dividend per sh¥
532.36
629.52
689.23
805.56
833.80
907.64
922.71
936.37
1,034
1,046
210.59
4.63%
6.74%
—
26.41
Div yield (avg)%
35.62
36.52
38.47
37.85
36.16
34.71
37.29
36.42
38.59
38.52
27.81
37.29
36.90
75
9.66
Payout ratio%
28.94
28.00
29.74
30.53
29.82
32.63
35.13
32.27
30.20
29.58
28.48
32.27
30.01
59
191.3
Shares (diluted)M
226.4
230.4
226.5
215.8
208.6
211.3
189.7
180.9
197.0
214.4
193.7
0.55%
(0.28%)
29
26.60
Buyback yield%
20.44
19.64
19.61
17.28
19.45
18.88
15.97
15.26
16.11
18.51
18.20
16.11
18.69
91
1.742
D/E ratiox
0.367
0.332
0.334
0.370
0.413
0.463
0.459
0.438
0.429
0.447
1.451
0.447
0.421
86
67.67
Enterprise value¥B
20.08
23.93
24.71
25.30
29.17
31.65
30.89
36.87
42.38
50.44
21.47
11.58%
10.53%
21
18.06
LT debt¥B
67.49
65.15
67.30
76.22
73.91
80.26
77.54
80.58
79.88
76.41
111.2
0.67%
2.49%
56
Revenue
¥148.5B
7.53%
1.00×
Cost of revenue
¥104.0B
7.53%
1.00×
Operating expenses
¥23.35B
6.90%
0.94×
Goodwill & intangibles
18.74%