11.96
Revenue¥B
6.536
7.137
7.771
8.386
8.954
9.744
10.34
11.23
12.35
13.30
13.33
8.24%
8.05%
30
3.12
Revenue growth%
0.40
0.40
1.71
3.27
3.19
5.93
4.56
6.74
4.89
7.54
26.23
5.93
3.92
40
24.41
Gross margin%
7.57
4.87
5.64
6.51
7.08
6.40
4.79
7.21
7.98
6.25
14.82
6.40
6.45
71
21.14
Operating margin%
10.41
9.83
8.19
9.05
6.18
4.87
3.79
5.86
5.88
3.48
21.60
4.87
6.03
41
25.70
Net margin%
21.15
20.34
18.88
19.50
16.69
15.09
12.30
9.75
10.27
11.22
27.79
11.22
15.89
50
18.19
P/E ratio (avg)x
53.87
63.57
74.88
87.46
85.26
96.16
107.7
122.0
143.3
160.8
20.05
122.0
91.81
88
13.49
EV/EBITx
17.66
16.45
18.81
18.62
18.87
20.90
19.43
22.15
21.64
22.08
25.48
21.64
19.15
70
13.50
FCF yield (avg)%
17.84
16.06
13.67
13.26
14.08
16.46
17.34
18.08
17.17
17.36
9.37
17.34
16.82
19
2.63
FCF margin%
7.88
5.69
8.34
9.93
7.96
5.22
3.92
1.50
3.06
0.47
13.47
3.06
5.46
64
0.297
FCF / Net incomex
0.298
0.280
0.276
0.272
0.278
0.289
0.313
0.303
0.303
0.283
1.540
0.303
0.286
39
23.54
ROIC%
17.94
17.37
16.59
14.46
15.21
15.90
16.59
17.67
18.19
17.19
17.27
17.19
16.89
46
10.90
Return on equity%
28.51
26.29
29.01
28.43
25.95
23.92
25.96
28.12
25.72
24.55
3.60
25.72
26.13
46
26.78
Return on assets%
23.52
24.20
23.31
24.82
23.08
21.07
23.48
21.09
18.45
18.10
21.35
21.07
23.19
84
68.11
EPS¥
244.82
247.51
280.78
334.24
321.28
346.77
361.59
375.56
402.09
389.65
75.28
3.93%
6.33%
—
26.46
EPS growth%
20.34
18.08
16.19
13.56
12.93
10.26
10.07
9.58
8.68
9.50
27.73
9.58
11.60
77
40.84
Bookvalue per sh¥
160.03
151.46
149.93
151.31
165.07
165.36
164.66
147.46
129.05
121.31
167.62
(5.97%)
(2.93%)
—
110.75
FCF per share¥
85.54
88.54
89.85
80.98
82.46
81.59
73.39
67.62
65.12
71.37
77.09
(2.85%)
(1.47%)
—
87.42
Dividend per sh¥
180.83
173.26
186.72
189.51
203.89
219.96
214.46
221.02
224.98
241.84
89.82
3.47%
3.01%
—
7.44
Div yield (avg)%
2.58
2.01
0.82
1.30
0.40
2.19
0.72
0.40
2.61
3.68
5.20
2.19
1.65
61
16.47
Payout ratio%
4.67
5.20
5.57
6.64
5.39
4.68
7.14
6.24
4.57
7.53
20.75
6.24
5.48
93
24.72
Shares (diluted)M
26.97
25.91
28.37
27.55
29.50
27.72
25.48
28.07
31.50
29.93
25.14
0.29%
1.86%
27
23.78
Buyback yield%
6.55
6.36
5.42
7.24
8.05
7.57
10.16
7.99
8.73
6.46
6.81
7.99
7.41
38
0.165
D/E ratiox
1.978
1.920
1.839
1.996
1.943
1.881
1.764
1.586
1.721
1.630
1.128
1.721
1.860
87
7.375
Enterprise value¥B
7.949
7.534
8.032
7.474
7.711
7.414
8.150
9.333
9.576
10.80
10.47
6.98%
4.23%
61
7.747
LT debt¥B
2.265
2.130
2.393
2.313
2.345
2.296
2.221
2.173
2.316
2.185
5.322
(1.40%)
1.03%
80
Revenue
¥13.30B
8.05%
1.00×
Cost of revenue
¥7.738B
7.84%
0.98×
Operating expenses
¥2.105B
8.29%
1.02×
Property and equipment
15.08%
Spread over hurdle
58.74%