2.375
Revenue¥B
11.01
10.95
10.91
10.90
11.14
11.05
11.28
11.46
11.71
11.84
2.512
1.24%
0.62%
36
29.97
Revenue growth%
19.30
20.84
22.60
25.19
23.78
26.60
26.02
25.23
23.83
23.75
22.10
25.23
23.80
33
21.26
Gross margin%
4.60
1.93
0.99
0.40
1.58
3.68
4.93
7.27
6.02
7.50
2.50
6.02
4.14
92
23.94
Operating margin%
22.24
20.27
17.63
15.27
17.49
20.00
20.42
22.67
23.22
23.95
20.46
22.67
20.35
28
17.83
Net margin%
16.93
18.45
16.61
13.88
11.84
12.51
12.32
9.66
11.05
13.61
13.59
12.32
13.06
45
31.09
P/E ratio (avg)x
21.63
22.16
20.82
19.85
21.41
22.60
22.79
22.47
21.53
21.45
12.76
22.47
21.58
90
36.34
EV/EBITx
15.83
15.50
17.10
18.94
20.75
21.36
25.23
29.86
34.35
35.04
36.15
29.86
21.06
9
25.95
FCF yield (avg)%
8.96
7.13
4.45
3.53
3.19
1.60
2.23
0.81
0.49
0.40
11.13
0.81
2.71
32
21.12
FCF margin%
19.07
19.19
21.32
22.28
19.47
18.29
19.23
22.10
20.43
20.35
20.71
20.35
19.91
81
0.752
FCF / Net incomex
0.438
0.463
0.482
0.550
0.516
0.516
0.512
0.532
0.510
0.553
0.898
0.516
0.514
77
16.09
ROIC%
23.86
21.19
20.76
22.80
22.39
21.86
21.32
23.65
23.42
22.74
2.36
22.74
22.57
55
27.23
Return on equity%
9.47
11.82
12.14
10.13
8.97
9.04
11.59
8.83
11.79
10.43
25.82
10.43
10.28
35
27.83
Return on assets%
22.37
24.11
27.08
24.40
27.10
25.29
22.32
22.46
24.45
25.87
2.81
24.45
24.43
65
180.20
EPS¥
167.55
150.57
145.14
136.78
141.61
148.48
129.17
118.40
107.36
111.68
195.34
(4.64%)
(4.85%)
—
3.90
EPS growth%
4.43
3.50
4.24
5.35
7.07
9.57
11.43
11.60
10.85
10.26
24.83
10.85
8.32
43
299.36
Bookvalue per sh¥
427.78
428.35
460.70
520.22
527.78
557.51
644.09
619.87
617.32
709.32
393.23
6.09%
6.53%
—
250.61
FCF per share¥
278.42
324.18
326.74
371.25
417.98
470.84
459.60
506.71
505.78
519.54
429.99
4.45%
8.19%
—
111.66
Dividend per sh¥
496.96
475.28
475.71
444.60
411.57
435.11
474.43
509.10
562.63
506.61
234.37
4.24%
0.71%
—
16.77
Div yield (avg)%
4.23
1.85
0.40
0.40
0.81
2.21
4.73
2.52
3.41
4.30
2.18
3.41
2.36
17
29.26
Payout ratio%
23.27
26.11
23.13
22.54
24.70
24.82
25.51
22.82
23.32
24.50
16.01
24.50
23.91
80
17.88
Shares (diluted)M
27.46
26.32
30.46
33.98
38.10
43.59
41.20
40.44
41.28
44.67
17.38
3.23%
6.33%
35
16.35
Buyback yield%
31.46
33.26
32.62
35.26
36.02
36.05
36.40
34.65
35.53
36.30
25.98
36.05
35.40
35
1.686
D/E ratiox
1.475
1.603
1.673
1.665
1.632
1.569
1.626
1.658
1.524
1.442
1.016
1.569
1.614
22
4.658
Enterprise value¥B
1.805
2.003
2.296
2.507
2.598
2.483
2.465
2.859
2.730
2.926
0.648
2.41%
5.54%
80
0.696
LT debt¥B
1.109
1.060
1.029
1.110
1.209
1.270
1.363
1.457
1.304
1.327
1.707
1.88%
0.97%
70
Revenue
¥11.84B
0.62%
1.00×
Cost of revenue
¥6.213B
0.59%
1.00×
Operating expenses
¥1.974B
0.85%
1.02×
Goodwill & intangibles
19.33%
Return on capital
230.17%
Spread over hurdle
225.05%