26.25
Revenue¥B
25.87
27.30
28.90
30.62
31.77
32.39
33.59
33.96
34.61
35.52
28.66
2.25%
3.81%
63
24.11
Revenue growth%
26.40
25.63
24.20
23.31
23.85
23.23
23.84
26.08
28.61
27.05
27.70
26.08
24.92
8
14.30
Gross margin%
4.47
4.69
4.70
5.01
7.94
5.65
4.33
3.85
1.81
0.40
18.26
3.85
4.58
72
9.21
Operating margin%
10.91
13.67
15.98
16.31
18.30
16.41
17.55
18.43
15.61
17.98
2.31
17.55
16.36
21
28.76
Net margin%
36.78
36.47
34.41
31.68
32.95
34.59
31.66
32.39
34.13
33.21
15.31
33.21
33.67
16
33.61
P/E ratio (avg)x
9.329
10.66
10.70
12.41
12.44
14.73
16.95
18.32
18.97
21.09
18.26
18.32
13.58
79
18.69
EV/EBITx
30.17
32.29
28.28
25.73
24.98
23.15
20.94
20.08
18.00
17.12
20.78
20.08
24.06
31
12.59
FCF yield (avg)%
22.65
25.03
27.96
27.54
25.86
26.79
25.88
25.38
25.74
23.40
2.56
25.74
25.80
34
12.14
FCF margin%
19.01
21.03
23.33
23.47
22.30
19.46
19.46
22.07
19.46
21.08
20.53
19.46
21.06
86
0.134
FCF / Net incomex
2.691
3.147
3.662
4.098
4.173
3.947
3.971
4.121
4.778
5.209
0.890
4.121
4.035
94
8.79
ROIC%
36.90
36.73
35.47
35.89
37.10
38.81
41.63
41.93
41.14
43.49
17.00
41.63
37.95
56
8.40
Return on equity%
13.31
12.47
11.62
14.30
15.94
14.82
12.50
10.40
12.59
11.31
24.17
12.50
12.54
36
28.60
Return on assets%
11.57
9.85
8.81
8.37
11.20
9.76
7.23
7.03
9.25
9.75
27.57
9.25
9.50
12
366.52
EPS¥
332.74
337.43
383.66
409.80
435.59
444.49
461.46
487.97
484.39
510.90
407.47
3.24%
4.74%
—
12.79
EPS growth%
20.29
23.15
23.19
22.37
19.65
20.42
22.96
20.79
23.29
22.79
17.13
22.79
22.58
29
128.38
Bookvalue per sh¥
324.15
348.72
347.93
341.34
299.25
274.87
280.43
246.77
224.09
232.27
263.81
(4.94%)
(2.46%)
—
127.66
FCF per share¥
93.42
91.58
86.37
84.73
83.96
92.97
85.37
93.45
88.72
101.04
425.00
3.77%
0.19%
—
98.61
Dividend per sh¥
445.42
507.43
487.54
513.68
569.57
596.53
688.32
661.31
644.18
653.13
252.67
2.78%
5.56%
—
28.55
Div yield (avg)%
30.56
32.51
33.41
30.90
33.77
31.13
29.93
29.48
32.25
29.42
20.78
29.93
31.01
44
17.83
Payout ratio%
17.04
18.82
18.87
20.15
21.00
20.92
18.79
18.82
18.36
20.64
20.24
18.82
18.85
33
38.57
Shares (diluted)M
43.81
44.76
39.80
38.64
38.16
37.42
36.18
31.97
27.86
29.38
38.33
(5.09%)
(3.75%)
89
25.08
Buyback yield%
25.05
22.81
25.01
26.14
25.76
24.53
25.43
27.50
26.27
24.93
4.34
25.43
25.24
6
0.381
D/E ratiox
1.329
1.380
1.354
1.189
1.224
1.055
1.068
0.914
0.875
0.903
0.661
0.914
1.129
77
33.07
Enterprise value¥B
10.98
10.67
9.816
9.794
9.346
9.365
8.977
7.812
7.498
7.847
24.69
(3.43%)
(2.88%)
35
30.44
LT debt¥B
22.26
22.61
22.64
21.21
24.00
26.15
24.28
23.04
23.77
25.06
22.70
0.86%
1.52%
15
Revenue
¥35.52B
3.81%
1.00×
Cost of revenue
¥21.86B
4.15%
1.03×
Operating expenses
¥7.803B
3.09%
0.93×
Property and equipment
18.66%