18.40
Revenue¥B
43.15
42.77
43.70
44.35
45.37
44.74
45.25
44.97
44.21
19.36
20.47
(0.06%)
0.12%
77
8.16
Revenue growth%
7.14
4.91
3.72
2.68
3.62
5.16
3.69
1.27
2.79
23.41
9.46
3.62
3.71
55
21.21
Gross margin%
8.96
8.92
7.55
6.17
3.54
1.99
0.40
0.40
0.40
11.63
29.02
0.40
4.86
9
14.20
Operating margin%
28.50
26.39
25.09
22.96
23.13
20.68
17.99
16.10
17.96
14.75
8.84
17.99
23.05
23
24.74
Net margin%
3.21
4.66
4.48
5.71
4.05
6.03
8.08
9.75
9.97
6.34
9.55
8.08
5.19
59
35.54
P/E ratio (avg)x
39.91
34.19
31.31
26.72
25.57
23.08
20.64
21.05
19.36
6.712
32.38
21.05
26.14
58
17.93
EV/EBITx
12.26
11.87
13.10
14.72
14.12
15.52
17.71
16.36
15.56
11.32
37.69
15.56
14.42
70
14.86
FCF yield (avg)%
9.58
12.26
14.61
15.96
18.38
19.17
18.08
16.89
14.38
4.50
29.20
18.08
15.28
28
23.05
FCF margin%
28.54
31.25
31.89
33.89
34.84
33.69
33.69
33.76
35.91
27.04
2.68
33.76
33.69
35
0.692
FCF / Net incomex
1.849
1.651
1.752
1.569
1.409
1.333
1.163
1.017
0.941
0.991
1.501
1.163
1.489
54
7.37
ROIC%
21.52
18.97
21.80
23.78
26.49
28.15
29.11
29.24
31.12
15.41
5.27
29.11
25.14
77
20.55
Return on equity%
25.01
22.88
22.88
22.18
20.11
20.10
19.72
20.51
22.99
3.03
11.39
20.11
22.53
16
29.96
Return on assets%
35.30
35.70
35.69
38.38
38.65
41.15
39.42
37.40
39.62
23.09
5.08
39.42
37.89
84
1,134
EPS¥
633.64
604.72
607.14
637.22
665.17
605.22
570.69
568.08
606.91
1,167
1,322
(0.97%)
(2.04%)
—
8.69
EPS growth%
19.66
22.59
21.14
23.80
24.21
24.39
23.05
23.39
22.66
3.96
13.90
23.39
22.86
14
665.03
Bookvalue per sh¥
316.18
367.77
435.73
486.07
548.96
649.15
686.67
738.69
715.10
1,074
810.22
8.03%
9.75%
—
352.72
FCF per share¥
362.71
362.88
361.63
306.56
301.13
291.82
248.26
268.64
233.48
1,039
456.85
(5.30%)
(5.06%)
—
1,312
Dividend per sh¥
2,138
2,512
2,833
3,372
3,420
3,515
3,659
3,976
3,994
1,075
487.44
3.44%
8.87%
—
24.17
Div yield (avg)%
28.37
31.22
29.13
28.81
25.86
23.37
21.89
19.93
19.58
3.10
25.81
21.89
26.29
50
23.61
Payout ratio%
14.70
14.79
14.07
13.55
11.68
10.59
13.27
14.29
14.90
13.21
2.35
13.27
14.18
44
16.80
Shares (diluted)M
23.53
22.59
24.47
23.96
23.01
25.20
29.24
32.49
35.18
17.21
17.53
7.98%
5.02%
91
19.34
Buyback yield%
12.77
14.19
11.52
12.72
10.69
11.67
9.47
8.18
6.86
9.02
24.72
9.47
11.55
17
1.487
D/E ratiox
1.110
1.188
1.251
1.090
1.138
0.980
0.977
0.892
0.813
0.894
1.263
0.977
1.087
21
8.385
Enterprise value¥B
9.686
9.347
9.783
10.23
9.413
8.733
8.596
8.804
9.916
8.139
34.71
(0.63%)
0.50%
53
10.52
LT debt¥B
40.38
45.51
52.00
50.21
53.76
51.89
51.59
51.49
53.40
13.24
29.86
1.24%
1.98%
67
Revenue
¥44.21B
0.12%
1.00×
Cost of revenue
¥26.76B
0.14%
1.00×
Operating expenses
¥4.568B
(0.28%)
0.96×
Property and equipment
18.24%
Spread over hurdle
12.30%