3.806
Revenue¥B
22.20
23.30
23.51
23.78
24.46
25.72
26.92
27.22
28.48
29.48
3.949
3.80%
3.03%
56
6.24
Revenue growth%
23.41
23.36
25.06
26.45
26.35
25.60
27.62
28.21
29.89
32.76
15.21
28.21
26.40
71
11.87
Gross margin%
0.87
3.68
2.26
4.07
1.27
0.40
0.40
0.40
0.40
0.40
5.60
0.40
0.64
69
28.81
Operating margin%
4.16
4.52
4.51
6.36
6.28
6.50
5.90
5.95
7.96
10.72
19.19
6.50
6.11
89
28.71
Net margin%
3.03
2.66
0.52
0.40
0.64
0.40
1.25
4.16
1.35
0.40
8.18
1.25
0.95
16
15.18
P/E ratio (avg)x
28.96
30.51
28.44
31.91
33.95
32.49
31.98
33.21
32.22
32.43
17.18
32.43
32.10
69
27.48
EV/EBITx
30.24
33.41
34.79
34.48
32.47
35.92
32.88
32.63
31.24
29.94
26.69
32.63
32.76
48
10.76
FCF yield (avg)%
13.40
12.99
12.86
11.66
8.92
9.86
10.11
10.93
10.08
8.95
12.13
10.08
10.52
41
5.07
FCF margin%
17.33
14.52
14.10
15.83
13.12
12.93
13.58
13.43
14.07
14.13
27.44
13.58
14.09
71
0.972
FCF / Net incomex
1.325
1.510
1.513
1.663
1.688
1.583
1.536
1.654
1.860
2.065
0.216
1.654
1.618
32
18.20
ROIC%
20.62
22.90
20.82
23.12
21.28
23.52
23.52
24.22
23.51
24.13
5.02
23.52
23.31
13
22.87
Return on equity%
35.26
36.42
37.41
39.90
40.96
39.14
38.62
35.76
35.29
35.53
21.01
35.76
36.91
23
2.46
Return on assets%
6.93
5.46
7.25
7.22
10.01
11.34
12.33
10.67
8.97
6.70
8.11
10.67
8.11
8
584.21
EPS¥
377.40
407.51
455.29
481.87
428.28
388.90
434.76
447.45
479.77
450.43
644.84
1.01%
1.89%
—
29.30
EPS growth%
29.04
28.66
27.69
28.45
30.21
27.87
28.60
27.80
30.55
27.56
4.91
27.87
28.52
85
192.22
Bookvalue per sh¥
289.97
269.37
302.35
276.15
305.16
299.09
285.00
297.59
326.13
318.19
254.86
0.84%
0.69%
—
506.14
FCF per share¥
222.85
226.29
264.12
269.27
270.26
263.47
311.10
311.43
314.65
300.14
505.36
2.12%
3.74%
—
81.74
Dividend per sh¥
953.54
1,094
1,313
1,470
1,490
1,740
1,853
2,191
2,502
3,016
430.55
15.14%
13.35%
—
17.88
Div yield (avg)%
29.31
30.61
27.90
28.65
31.39
33.87
34.08
35.50
38.46
41.27
15.37
35.50
32.63
55
29.74
Payout ratio%
13.02
15.35
17.33
18.08
15.82
13.57
14.90
12.10
10.86
12.85
11.52
12.85
14.23
21
12.56
Shares (diluted)M
15.83
18.08
18.09
18.53
19.66
21.66
20.53
23.01
22.51
20.62
13.01
0.96%
3.59%
10
23.85
Buyback yield%
8.68
7.75
7.60
6.81
5.87
4.55
7.53
7.06
6.79
5.27
6.68
6.79
6.93
77
1.679
D/E ratiox
0.484
0.481
0.452
0.451
0.471
0.467
0.431
0.428
0.452
0.454
0.692
0.452
0.453
45
10.60
Enterprise value¥B
7.755
8.130
8.796
9.239
8.804
8.276
9.137
9.983
10.00
10.50
19.00
3.59%
3.33%
33
15.70
LT debt¥B
47.70
57.58
61.50
64.42
69.91
77.55
81.75
86.01
100.0
104.2
5.347
8.32%
9.57%
53
Revenue
¥29.48B
3.03%
1.00×
Cost of revenue
¥20.63B
3.14%
1.01×
Operating expenses
¥4.203B
2.78%
0.98×
Goodwill & intangibles
15.79%