30.60
Revenue¥B
35.73
36.40
37.49
38.79
41.15
42.05
44.43
47.42
49.54
50.68
33.71
4.26%
4.01%
52
28.55
Revenue growth%
30.93
33.66
35.40
36.00
34.52
31.57
31.55
29.92
27.90
24.95
5.40
29.92
31.56
77
28.94
Gross margin%
32.68
34.65
35.85
35.45
33.94
33.06
33.56
34.14
35.03
35.67
13.10
34.14
34.39
38
28.14
Operating margin%
7.04
8.07
7.50
4.90
6.78
8.57
9.90
12.57
11.78
11.40
15.05
11.40
8.32
92
22.31
Net margin%
18.74
18.02
18.70
16.70
19.27
21.74
20.38
20.41
21.64
22.28
19.44
21.64
19.83
22
37.95
P/E ratio (avg)x
25.06
28.74
31.50
31.82
31.50
36.49
42.77
50.46
58.24
67.74
7.986
50.46
34.16
42
18.05
EV/EBITx
43.34
44.65
49.40
56.55
67.40
71.75
81.63
85.96
86.01
92.78
27.29
85.96
69.58
41
29.01
FCF yield (avg)%
22.76
24.01
25.19
22.68
21.61
21.27
19.18
19.75
19.31
16.75
22.70
19.31
21.44
31
5.82
FCF margin%
8.91
5.95
5.57
2.86
4.66
3.93
3.33
2.01
0.40
0.40
6.02
2.01
3.63
33
1.111
FCF / Net incomex
0.404
0.377
0.343
0.337
0.361
0.322
0.284
0.259
0.238
0.212
1.197
0.259
0.330
91
13.00
ROIC%
10.39
8.58
5.81
7.20
5.67
4.88
7.01
5.22
6.51
4.64
14.22
5.22
6.16
30
28.96
Return on equity%
14.93
13.87
15.53
17.41
15.56
12.87
10.71
12.49
10.48
7.51
10.96
10.71
13.37
71
5.82
Return on assets%
19.74
22.16
20.81
20.07
20.38
22.91
24.13
24.96
22.74
21.55
28.95
22.91
21.86
78
316.65
EPS¥
1,432
1,603
1,816
2,121
2,259
2,210
2,154
2,541
2,687
2,606
352.56
2.90%
5.71%
—
3.02
EPS growth%
3.39
4.78
3.86
3.36
3.26
2.03
2.43
0.56
1.61
1.39
15.92
1.61
2.84
25
818.21
Bookvalue per sh¥
1,560
1,519
1,625
1,730
1,811
2,068
2,073
2,365
2,276
2,408
316.72
5.86%
3.77%
—
1,495
FCF per share¥
1,515
1,825
2,218
2,368
2,783
3,034
3,651
4,255
4,165
4,271
1,108
8.95%
11.87%
—
1,555
Dividend per sh¥
864.05
827.22
837.00
761.39
789.91
831.93
773.57
795.07
724.31
641.97
1,567
(4.06%)
(3.67%)
—
8.86
Div yield (avg)%
27.97
27.83
25.01
25.43
25.67
23.55
25.33
26.63
29.38
29.51
8.79
26.63
26.15
50
21.43
Payout ratio%
16.46
17.66
15.66
13.05
12.86
12.18
12.57
10.49
7.98
7.60
23.86
10.49
12.71
88
10.82
Shares (diluted)M
13.65
13.18
12.68
12.59
13.73
14.27
15.52
17.73
19.89
18.94
11.31
6.64%
2.69%
5
4.74
Buyback yield%
36.33
37.23
38.70
35.71
35.41
36.64
35.68
33.34
33.85
35.17
23.15
35.17
35.70
27
0.460
D/E ratiox
1.085
1.113
1.240
1.336
1.341
1.222
1.250
1.285
1.193
1.117
0.110
1.222
1.231
79
29.72
Enterprise value¥B
78.90
85.79
100.5
111.3
109.3
122.9
137.9
136.3
165.2
195.4
23.15
12.32%
9.78%
45
44.89
LT debt¥B
53.37
56.99
59.47
63.70
65.94
66.80
72.66
84.15
88.20
99.13
39.59
8.50%
6.66%
18
Revenue
¥50.68B
4.01%
1.00×
Cost of revenue
¥28.67B
4.04%
1.00×
Operating expenses
¥10.27B
4.84%
1.08×
Cash and investments
14.95%