0.240
Revenue¥B
3.754
3.778
3.720
3.787
3.771
3.689
3.612
3.690
3.751
3.738
0.250
(0.17%)
(0.26%)
67
16.52
Revenue growth%
10.62
10.37
10.31
10.44
9.49
8.45
8.55
9.79
6.84
4.75
8.63
8.45
9.64
26
16.07
Gross margin%
5.06
3.89
0.92
2.64
0.40
0.80
2.75
1.37
2.10
0.40
2.60
1.37
1.74
22
22.54
Operating margin%
13.55
12.03
10.63
12.46
11.95
10.33
8.41
11.17
9.42
7.90
9.59
9.42
10.90
73
13.86
Net margin%
11.17
13.40
12.03
9.68
9.40
6.73
5.92
3.56
6.07
8.98
4.09
6.07
9.19
49
33.32
P/E ratio (avg)x
14.28
14.14
15.91
16.23
17.66
20.22
20.33
21.78
24.77
27.32
17.39
21.78
18.94
28
9.371
EV/EBITx
22.78
25.85
24.59
22.73
25.19
27.70
29.00
27.96
26.10
29.24
23.72
27.96
25.97
71
20.27
FCF yield (avg)%
18.67
16.71
16.72
15.11
16.43
16.99
19.62
18.86
21.43
20.01
27.77
19.62
17.83
13
3.13
FCF margin%
20.33
21.36
18.37
18.64
19.97
18.89
21.64
21.54
20.34
19.50
10.69
20.34
20.15
18
1.334
FCF / Net incomex
2.572
2.952
3.315
3.483
3.407
3.375
3.419
3.372
3.636
4.050
1.068
3.419
3.391
55
29.52
ROIC%
18.37
19.29
20.33
20.27
20.57
18.51
21.37
21.85
22.97
23.13
23.87
21.85
20.45
13
24.75
Return on equity%
18.37
16.45
16.93
19.29
17.44
19.04
21.52
19.03
21.60
19.15
19.16
19.15
19.04
49
8.70
Return on assets%
22.92
21.49
18.98
20.82
21.84
21.14
23.51
21.26
19.22
17.12
9.79
21.14
21.20
13
31.98
EPS¥
57.36
57.98
65.31
67.10
73.84
71.85
72.59
70.72
77.42
77.96
35.56
1.09%
2.74%
—
21.67
EPS growth%
29.89
30.98
30.36
30.00
29.83
32.43
32.87
34.30
36.68
36.09
26.83
34.30
31.70
27
128.71
Bookvalue per sh¥
164.46
167.94
165.35
158.93
162.70
146.95
132.86
135.42
149.86
166.07
43.08
0.41%
0.76%
—
33.76
FCF per share¥
50.18
46.00
50.66
47.34
50.66
54.91
50.58
47.22
42.93
46.18
76.28
(1.84%)
(0.61%)
—
103.42
Dividend per sh¥
132.05
141.07
153.20
159.84
163.83
147.45
141.35
149.01
158.41
138.75
28.43
(3.27%)
1.17%
—
3.46
Div yield (avg)%
3.24
0.52
3.42
5.40
3.68
4.95
6.25
8.02
8.74
9.40
28.66
8.02
5.18
46
19.91
Payout ratio%
4.72
6.14
4.80
2.85
2.34
0.46
0.40
2.80
1.11
0.40
6.09
0.46
2.57
64
9.669
Shares (diluted)M
11.81
12.09
13.72
15.39
14.46
13.35
15.20
16.52
18.29
16.96
9.785
3.24%
4.03%
84
10.52
Buyback yield%
14.39
15.92
17.83
18.39
17.74
17.85
15.81
13.81
16.36
14.40
26.00
15.81
16.14
31
1.303
D/E ratiox
1.708
1.630
1.535
1.585
1.521
1.694
1.816
1.903
2.109
2.289
0.252
1.903
1.701
88
1.097
Enterprise value¥B
3.712
3.964
3.512
3.739
4.128
4.463
4.380
3.796
3.397
3.161
2.115
(5.20%)
(1.73%)
92
0.733
LT debt¥B
3.568
3.393
3.442
3.499
3.391
3.601
3.965
3.654
3.874
3.649
0.768
1.47%
1.30%
35
Revenue
¥3.738B
(0.26%)
1.00×
Cost of revenue
¥1.998B
(0.17%)
1.01×
Operating expenses
¥757.8M
(0.41%)
0.98×
Cash and investments
18.05%
Goodwill & intangibles
16.89%
Spread over hurdle
11.84%