2.236
Revenue¥B
1.215
1.322
1.449
1.551
1.695
1.863
2.047
2.242
2.391
2.602
2.494
8.95%
8.82%
45
21.29
Revenue growth%
18.29
17.74
15.00
13.89
12.49
9.53
12.31
10.52
9.85
12.39
23.61
10.52
12.44
79
13.62
Gross margin%
16.16
17.44
15.02
13.91
13.26
11.76
14.60
16.36
15.50
14.20
26.39
14.60
14.81
92
28.23
Operating margin%
19.33
20.52
20.76
21.11
19.90
19.47
22.08
24.08
24.29
22.68
19.28
22.68
20.93
44
17.58
Net margin%
26.02
23.48
26.04
24.38
21.90
24.67
23.26
25.23
24.26
26.85
12.56
24.67
24.52
61
8.351
P/E ratio (avg)x
22.26
21.27
19.19
18.95
18.08
17.55
18.03
18.66
20.28
21.27
33.86
18.66
19.07
92
36.08
EV/EBITx
27.44
27.39
23.95
23.50
23.67
23.34
25.33
26.70
24.10
26.80
11.86
25.33
24.71
60
15.64
FCF yield (avg)%
15.82
15.51
14.30
15.63
14.22
12.08
12.40
9.81
7.17
4.78
16.11
9.81
13.31
34
15.73
FCF margin%
18.71
18.47
16.86
19.56
21.82
20.07
20.21
19.34
18.75
20.74
9.11
20.07
19.45
76
1.421
FCF / Net incomex
0.491
0.492
0.516
0.551
0.572
0.564
0.562
0.576
0.534
0.541
0.464
0.562
0.546
49
19.46
ROIC%
22.09
22.97
25.82
23.22
20.23
20.86
19.35
19.02
20.19
21.18
7.80
20.19
21.02
63
24.64
Return on equity%
25.10
27.97
27.38
25.78
26.75
29.14
29.33
28.25
29.79
29.17
6.37
29.17
28.11
56
21.21
Return on assets%
6.98
5.59
8.41
7.79
10.61
10.05
10.67
10.31
12.50
12.47
9.94
10.67
10.18
66
166.91
EPS¥
220.90
195.68
190.53
192.18
200.79
184.51
194.37
197.64
180.72
190.29
184.51
(1.07%)
(1.77%)
—
11.29
EPS growth%
25.45
24.56
22.11
21.22
23.93
25.20
23.70
23.76
20.92
22.73
9.84
23.70
23.73
53
629.82
Bookvalue per sh¥
200.18
180.72
174.84
178.56
165.62
165.89
168.88
147.85
132.25
134.36
952.64
(4.10%)
(3.15%)
—
1,056
FCF per share¥
727.13
790.58
698.07
696.52
680.84
709.35
622.12
598.50
531.45
462.36
486.74
(7.45%)
(4.44%)
—
837.11
Dividend per sh¥
433.87
415.62
413.63
386.44
371.50
356.23
340.30
304.49
309.11
338.36
167.44
(1.85%)
(3.71%)
—
12.73
Div yield (avg)%
4.94
7.19
5.44
3.91
2.39
4.98
2.68
1.97
4.73
4.92
8.80
4.73
4.83
14
17.22
Payout ratio%
24.22
25.03
25.15
27.98
25.47
26.25
26.87
25.00
27.57
26.09
17.49
26.25
25.78
89
1.372
Shares (diluted)M
1.855
1.834
2.143
2.288
2.372
2.339
2.516
2.750
2.654
2.600
1.448
1.85%
4.25%
52
18.99
Buyback yield%
8.68
10.96
12.14
14.53
16.95
17.85
20.02
21.13
21.06
19.65
28.51
20.02
17.40
40
0.852
D/E ratiox
1.876
2.074
2.314
2.203
2.182
1.999
1.983
2.232
2.393
2.624
1.206
2.232
2.193
15
0.308
Enterprise value¥B
0.200
0.194
0.211
0.204
0.195
0.189
0.191
0.212
0.201
0.214
1.699
1.89%
1.51%
28
1.972
LT debt¥B
2.537
2.695
2.449
2.521
2.790
2.717
2.480
2.231
2.202
2.038
2.033
(6.09%)
(1.19%)
53
Revenue
¥2.602B
8.82%
1.00×
Cost of revenue
¥1.821B
8.82%
1.00×
Operating expenses
¥500.5M
8.24%
0.95×
Cash and investments
18.63%
Goodwill & intangibles
17.26%
Spread over hurdle
(0.08%)