13.78
Revenue¥B
26.68
27.57
28.37
29.79
32.08
34.56
37.09
38.58
40.79
43.37
15.19
6.22%
5.48%
68
19.02
Revenue growth%
4.87
7.01
8.75
5.86
6.49
4.68
5.07
4.09
2.95
1.68
6.60
4.09
4.97
37
5.35
Gross margin%
11.11
10.23
13.19
12.54
13.32
16.10
16.89
17.47
14.67
17.54
22.23
16.89
13.99
71
20.47
Operating margin%
22.99
23.14
23.91
22.14
21.85
23.93
26.59
28.77
26.31
28.08
26.93
26.59
23.92
75
18.81
Net margin%
9.63
12.34
12.25
12.14
14.70
15.75
18.73
17.03
17.98
16.98
7.77
17.03
15.22
68
8.883
P/E ratio (avg)x
26.78
27.69
25.51
28.55
26.92
29.31
30.30
29.52
30.49
33.78
30.34
30.30
28.93
92
26.62
EV/EBITx
26.00
27.30
30.35
29.84
32.21
32.96
35.25
32.43
35.60
32.87
8.693
32.96
32.32
59
28.08
FCF yield (avg)%
0.40
2.14
1.22
0.45
3.31
4.90
4.58
1.69
0.40
0.85
17.24
1.69
1.45
17
27.02
FCF margin%
14.56
14.68
16.68
14.46
11.54
12.37
14.51
14.53
15.68
13.69
22.60
14.51
14.52
88
1.773
FCF / Net incomex
0.204
0.221
0.236
0.225
0.214
0.197
0.172
0.153
0.160
0.144
1.612
0.160
0.201
30
29.79
ROIC%
12.90
15.88
13.63
16.59
17.34
18.62
18.12
17.47
18.85
16.65
24.36
18.12
17.00
72
9.65
Return on equity%
19.07
21.38
19.14
20.28
21.10
22.54
25.36
22.59
21.05
18.85
23.34
22.54
21.07
35
19.03
Return on assets%
27.95
26.53
26.49
27.76
29.38
30.16
33.10
31.33
32.35
30.37
17.68
31.33
29.77
9
423.10
EPS¥
653.45
626.20
667.63
708.93
655.47
652.76
620.81
630.14
699.60
738.25
460.04
2.41%
1.58%
—
18.22
EPS growth%
22.20
22.03
19.96
20.99
22.86
21.53
24.22
24.46
26.69
26.84
27.67
24.46
22.53
26
324.29
Bookvalue per sh¥
599.32
613.19
667.40
659.63
651.33
667.04
683.30
642.65
682.31
749.44
150.84
2.85%
2.82%
—
155.92
FCF per share¥
843.07
808.04
928.42
972.98
976.59
941.94
928.01
909.88
900.30
857.87
348.25
(2.56%)
0.51%
—
680.70
Dividend per sh¥
525.46
593.96
691.07
737.05
786.81
821.31
829.98
898.21
1,044
999.12
209.95
4.89%
7.23%
—
19.66
Div yield (avg)%
23.25
24.87
27.72
27.61
24.92
25.45
26.16
27.00
25.63
24.79
8.36
25.63
25.54
69
20.25
Payout ratio%
13.96
12.01
12.51
14.65
16.10
18.14
17.27
15.20
18.13
15.49
25.20
17.27
15.35
37
35.23
Shares (diluted)M
35.12
33.90
32.14
35.14
33.63
36.57
41.88
43.53
41.77
46.80
35.70
6.83%
2.68%
23
10.16
Buyback yield%
9.93
12.29
11.58
11.36
13.95
12.45
9.53
9.12
7.65
7.07
20.39
9.12
10.65
73
1.189
D/E ratiox
1.855
1.895
1.966
1.957
2.123
2.103
2.093
2.169
2.048
2.062
0.878
2.093
2.055
89
34.23
Enterprise value¥B
15.54
18.14
18.55
18.30
20.33
19.86
22.82
22.27
24.53
25.72
34.57
4.81%
5.81%
55
16.84
LT debt¥B
63.61
73.42
86.09
84.72
96.98
102.3
109.3
121.3
137.6
158.5
31.71
10.32%
10.85%
19
Revenue
¥43.37B
5.48%
1.00×
Cost of revenue
¥29.79B
5.40%
0.99×
Operating expenses
¥6.363B
5.31%
0.98×
Goodwill & intangibles
19.72%
Spread over hurdle
(0.69%)