1.233
Revenue¥B
1.357
1.371
1.371
1.397
1.457
1.514
1.540
1.569
1.610
1.676
1.264
2.83%
2.27%
74
13.38
Revenue growth%
31.30
29.44
27.92
28.24
30.56
31.80
29.26
29.18
29.16
29.29
17.91
29.26
29.27
52
9.17
Gross margin%
23.51
24.16
26.00
27.66
26.52
26.70
25.98
28.26
29.66
30.79
6.53
28.26
26.61
81
13.20
Operating margin%
10.88
12.71
10.28
11.66
9.55
11.24
12.48
12.47
13.82
15.01
4.91
12.48
12.06
10
24.61
Net margin%
4.46
4.39
2.67
5.10
3.64
2.97
4.19
5.65
4.84
5.49
12.27
4.84
4.42
48
11.16
P/E ratio (avg)x
37.58
37.16
36.01
34.76
36.94
33.51
34.46
33.05
29.05
29.07
6.192
33.05
34.61
57
35.26
EV/EBITx
49.56
51.31
54.06
54.83
57.77
64.34
63.37
64.37
65.21
74.89
21.02
64.37
60.57
32
21.26
FCF yield (avg)%
1.89
1.76
0.40
0.40
0.82
0.40
0.40
2.71
1.23
3.10
23.40
1.23
1.02
6
28.33
FCF margin%
11.57
12.62
9.87
8.94
6.59
9.17
7.74
10.31
8.96
6.38
5.02
8.96
9.06
88
0.696
FCF / Net incomex
1.593
1.816
1.880
2.075
2.387
2.636
3.105
3.557
3.638
3.779
0.363
3.557
2.512
84
29.09
ROIC%
14.74
17.63
14.66
17.60
20.15
19.04
16.54
16.42
14.85
15.03
29.04
16.42
16.48
23
15.02
Return on equity%
23.42
25.29
24.54
23.65
25.69
22.82
20.49
23.10
23.78
25.30
25.73
23.10
23.72
87
24.19
Return on assets%
11.31
10.31
8.72
5.82
4.88
1.95
1.50
2.88
1.22
0.40
4.67
1.50
3.88
43
481.51
EPS¥
441.86
485.14
443.70
474.95
465.00
481.44
516.11
475.17
508.19
491.88
508.86
1.13%
2.01%
—
5.73
EPS growth%
12.57
13.64
11.62
9.61
9.00
9.87
10.39
11.65
11.06
11.17
27.52
11.06
11.12
26
400.85
Bookvalue per sh¥
400.65
408.88
452.21
465.35
495.97
477.12
499.32
506.59
544.51
532.41
286.55
1.43%
3.24%
—
322.14
FCF per share¥
586.47
642.48
606.84
691.46
718.83
682.50
724.68
653.76
665.05
629.24
382.48
(2.63%)
(0.08%)
—
573.04
Dividend per sh¥
243.24
241.06
231.66
222.61
222.91
208.41
176.77
177.16
166.31
168.53
328.67
(5.44%)
(3.82%)
—
6.42
Div yield (avg)%
20.22
21.03
20.80
21.04
21.33
23.24
20.94
18.30
21.00
19.55
7.55
20.94
20.97
33
5.36
Payout ratio%
12.78
12.26
9.91
8.66
9.07
10.85
8.39
6.84
6.82
6.17
23.20
6.84
8.86
74
1.551
Shares (diluted)M
1.650
1.619
1.699
1.800
1.773
1.870
2.159
2.345
2.425
2.585
1.520
7.83%
5.32%
55
11.31
Buyback yield%
9.41
11.37
9.88
10.60
10.81
13.36
14.04
13.30
15.98
15.45
4.23
14.04
12.34
20
1.738
D/E ratiox
0.284
0.295
0.265
0.272
0.292
0.304
0.296
0.274
0.238
0.227
1.047
0.274
0.279
22
0.173
Enterprise value¥B
0.612
0.548
0.515
0.554
0.541
0.600
0.665
0.596
0.569
0.574
1.101
1.20%
(0.27%)
19
56.88
LT debt¥M
350.8
312.5
306.6
331.4
308.7
281.1
262.6
272.3
286.6
294.7
751.9
(0.93%)
(2.10%)
83
Revenue
¥1.676B
2.27%
1.00×
Cost of revenue
¥1.173B
2.27%
1.00×
Operating expenses
¥316.9M
2.36%
1.01×
Cash and investments
17.31%
Spread over hurdle
(0.73%)