3.670
Revenue¥B
7.716
7.902
7.998
8.360
8.553
8.564
8.968
9.309
9.456
9.635
4.052
2.41%
2.42%
87
24.23
Revenue growth%
9.32
7.38
5.79
8.76
8.23
5.83
6.55
9.31
10.80
11.75
16.57
9.31
8.50
17
13.08
Gross margin%
4.84
3.74
2.37
4.21
1.27
2.50
1.34
0.69
0.40
0.40
24.29
0.69
1.85
66
5.07
Operating margin%
21.48
22.55
25.33
26.98
24.88
25.23
27.69
29.94
31.33
31.89
12.22
29.94
26.15
6
12.98
Net margin%
28.06
30.41
33.10
31.01
28.76
27.09
29.64
27.62
25.28
25.89
27.67
27.09
28.41
76
6.149
P/E ratio (avg)x
27.01
26.62
25.10
23.26
23.87
24.45
23.53
23.28
21.90
22.52
9.435
23.28
23.70
56
34.69
EV/EBITx
33.07
34.46
33.25
34.00
32.71
33.25
37.52
42.18
46.76
52.08
12.33
42.18
34.23
29
24.74
FCF yield (avg)%
20.33
20.71
18.33
17.57
16.81
14.87
12.72
13.82
14.79
16.30
9.27
14.79
16.55
26
15.43
FCF margin%
33.81
35.77
36.10
35.57
33.30
35.80
37.79
37.67
35.41
37.93
11.99
37.67
35.78
82
1.670
FCF / Net incomex
1.782
1.772
1.958
2.113
2.387
2.571
2.489
2.829
3.050
3.121
0.794
2.829
2.438
14
28.98
ROIC%
19.58
17.17
18.01
18.44
20.80
19.34
21.70
19.50
17.21
15.61
21.18
19.34
18.89
26
18.27
Return on equity%
17.14
17.78
17.54
16.49
14.22
11.84
11.82
10.44
8.88
6.17
19.89
10.44
13.03
47
21.73
Return on assets%
27.74
30.01
28.73
30.57
29.16
30.86
29.97
31.80
30.07
30.18
16.35
30.18
30.04
28
3.78
EPS¥
1.90
1.89
1.87
2.05
2.00
1.90
1.99
2.01
2.01
2.21
3.94
2.06%
1.62%
—
25.98
EPS growth%
24.17
25.91
28.66
29.76
31.15
31.83
32.66
32.15
32.58
30.93
6.29
32.15
31.04
61
2.54
Bookvalue per sh¥
5.40
5.78
5.88
5.70
6.04
5.89
5.62
6.55
6.85
7.23
0.99
3.65%
2.50%
—
3.86
FCF per share¥
3.55
3.46
4.05
4.69
4.63
5.20
4.95
4.73
4.50
4.30
4.97
(1.47%)
2.59%
—
2.51
Dividend per sh¥
3.20
2.96
3.22
2.98
2.66
2.32
2.54
2.45
2.36
2.34
2.01
(2.58%)
(3.66%)
—
29.08
Div yield (avg)%
15.31
14.85
12.21
10.96
11.60
12.07
10.43
8.21
9.29
11.41
20.40
10.43
11.50
89
6.84
Payout ratio%
21.14
20.33
20.09
19.74
18.71
17.69
19.56
21.66
24.46
23.92
2.71
21.66
20.21
5
1.764
Shares (diluted)B
2.943
2.977
3.530
3.914
3.946
4.433
4.847
5.141
6.119
6.630
1.778
10.94%
9.23%
32
4.90
Buyback yield%
26.15
26.80
25.18
22.98
20.42
19.38
19.96
19.63
19.53
20.00
7.66
19.63
20.21
65
0.863
D/E ratiox
2.059
2.394
2.566
2.517
2.812
3.059
3.076
3.253
3.861
3.984
0.257
3.253
2.935
88
1.843
Enterprise value¥B
7.867
9.120
9.789
10.40
10.21
10.42
11.39
11.82
12.35
12.35
2.789
3.89%
6.21%
28
6.169
LT debt¥B
4.004
4.403
4.571
4.165
4.333
4.179
4.183
4.388
4.393
4.355
10.23
0.10%
0.62%
87
Revenue
¥9.635B
2.42%
1.00×
Cost of revenue
¥4.812B
2.47%
1.00×
Operating expenses
¥1.911B
1.60%
0.92×
Cash and investments
16.05%