9.221
Revenue¥B
11.44
11.57
11.78
11.87
12.34
12.51
12.86
13.20
13.67
13.86
10.03
2.35%
2.25%
88
20.44
Revenue growth%
24.26
26.09
24.28
22.85
24.52
23.77
21.09
23.33
21.83
24.63
7.70
23.33
24.01
49
2.52
Gross margin%
18.96
18.77
18.47
15.69
17.38
18.24
17.07
17.18
19.43
17.60
23.29
17.60
17.92
43
25.16
Operating margin%
6.78
7.46
5.96
5.07
7.04
8.14
8.07
8.63
10.15
8.50
22.68
8.50
7.76
66
23.41
Net margin%
11.02
8.08
10.81
10.94
13.44
10.96
9.89
7.21
8.61
8.51
13.38
8.61
10.35
36
14.52
P/E ratio (avg)x
12.76
12.58
11.81
13.17
13.92
15.07
13.99
13.10
13.67
12.72
36.39
13.67
13.13
63
36.58
EV/EBITx
34.27
32.60
33.76
38.69
40.55
38.45
43.71
43.04
41.61
45.16
24.10
43.04
39.62
83
5.90
FCF yield (avg)%
4.97
5.43
4.43
5.29
2.54
4.94
2.73
1.85
4.70
4.50
26.17
4.50
4.60
67
25.79
FCF margin%
7.23
6.86
4.76
2.64
4.24
1.38
0.40
3.17
0.94
1.10
26.84
1.10
2.90
89
0.574
FCF / Net incomex
1.672
1.809
2.053
2.359
2.742
3.130
3.070
3.098
3.140
3.016
1.273
3.098
2.879
76
11.71
ROIC%
14.14
15.39
13.10
11.80
9.08
7.41
8.54
11.05
8.09
5.93
20.77
8.09
10.07
18
11.03
Return on equity%
20.50
19.47
17.82
17.34
19.42
22.30
23.24
24.41
25.19
22.75
7.81
23.24
21.40
44
20.09
Return on assets%
21.57
24.41
24.53
24.46
21.91
23.09
25.03
23.70
23.80
26.54
23.64
23.80
24.10
40
422.55
EPS¥
664.52
781.76
944.38
1,010
992.65
1,077
1,180
1,414
1,564
1,703
472.71
11.40%
11.59%
—
7.27
EPS growth%
23.03
20.19
17.76
19.67
20.17
20.49
20.16
20.42
22.19
20.42
5.54
20.42
20.31
28
456.19
Bookvalue per sh¥
82.70
91.73
88.90
91.34
104.85
97.97
103.86
107.93
117.02
113.72
115.39
1.64%
3.71%
—
237.86
FCF per share¥
337.67
376.73
413.15
395.55
414.70
396.88
358.86
369.63
361.26
379.78
379.32
(1.74%)
0.37%
—
412.02
Dividend per sh¥
195.40
175.69
174.97
159.53
177.10
180.59
170.09
169.28
183.49
178.06
404.99
0.11%
(0.81%)
—
24.16
Div yield (avg)%
19.47
20.38
21.47
24.16
25.32
22.70
20.29
21.42
22.89
24.67
24.34
22.70
22.09
33
11.03
Payout ratio%
14.53
16.42
18.71
19.16
20.31
22.53
19.85
19.63
19.58
18.43
17.97
19.63
19.37
40
28.76
Shares (diluted)M
30.85
28.37
32.05
29.36
33.23
36.54
41.10
40.02
38.00
42.82
28.40
5.20%
2.86%
48
23.99
Buyback yield%
21.56
20.07
17.99
19.98
20.29
20.17
18.72
20.77
21.44
19.97
15.34
20.17
20.12
39
0.584
D/E ratiox
1.441
1.389
1.336
1.367
1.408
1.366
1.224
1.259
1.287
1.400
0.332
1.287
1.366
82
1.895
Enterprise value¥B
4.583
4.581
3.979
3.764
3.901
3.677
3.640
3.727
3.488
3.495
3.259
(2.18%)
(3.05%)
59
0.626
LT debt¥B
0.586
0.599
0.564
0.581
0.589
0.598
0.554
0.537
0.560
0.592
7.976
0.12%
(0.74%)
54
Revenue
¥13.86B
2.25%
1.00×
Cost of revenue
¥9.299B
2.43%
1.02×
Operating expenses
¥2.428B
2.34%
1.01×
Goodwill & intangibles
16.88%
Property and equipment
15.66%