13.61
Revenue¥B
17.10
17.24
17.70
17.52
17.20
17.71
17.56
17.85
17.52
17.64
14.94
0.50%
0.35%
73
27.55
Revenue growth%
19.17
19.65
17.94
17.15
16.83
17.93
18.88
19.68
18.43
18.84
28.35
18.84
18.63
69
4.83
Gross margin%
6.44
8.83
9.52
6.83
9.12
9.64
10.09
9.66
8.58
6.01
12.47
9.64
8.97
66
4.24
Operating margin%
6.78
9.03
10.53
10.43
9.29
11.47
13.03
10.08
8.53
10.86
20.08
10.86
10.25
66
20.51
Net margin%
24.73
27.60
25.97
27.87
29.44
26.61
26.52
25.03
24.69
26.08
2.69
26.08
26.30
17
11.39
P/E ratio (avg)x
14.14
15.53
14.30
15.06
14.96
13.83
12.85
12.81
11.65
12.52
18.98
12.81
13.98
68
27.38
EV/EBITx
25.88
28.07
31.52
33.88
36.78
35.31
37.00
39.23
43.80
46.88
6.242
39.23
36.04
52
18.29
FCF yield (avg)%
12.99
14.77
13.32
11.19
9.59
8.70
10.80
11.64
14.33
11.84
22.80
11.64
11.74
67
29.52
FCF margin%
4.67
4.71
2.80
3.19
4.51
1.53
1.09
0.40
2.31
0.40
8.33
1.09
2.55
51
0.335
FCF / Net incomex
0.334
0.378
0.360
0.358
0.363
0.402
0.429
0.429
0.427
0.404
1.714
0.427
0.390
44
6.70
ROIC%
12.55
13.96
13.46
12.86
10.52
8.15
9.88
11.80
9.83
11.54
22.24
9.88
11.67
65
13.17
Return on equity%
26.30
27.22
25.18
25.34
25.78
24.15
25.52
25.89
26.01
24.88
11.87
25.52
25.65
87
27.79
Return on assets%
3.87
4.01
3.23
1.15
1.31
0.40
0.40
1.75
1.66
4.35
16.66
1.66
1.70
45
36.26
EPS¥
212.10
207.55
240.14
229.07
251.42
255.71
296.84
342.78
376.30
428.36
38.93
11.25%
8.11%
—
20.48
EPS growth%
4.54
5.79
4.57
7.20
4.59
5.09
4.59
4.95
3.01
2.77
22.36
4.59
4.59
68
76.30
Bookvalue per sh¥
75.63
80.73
76.72
88.13
84.82
84.14
91.89
90.28
91.00
95.29
132.10
2.36%
3.18%
—
155.19
FCF per share¥
118.95
119.10
131.61
126.21
125.08
140.97
145.92
150.07
150.69
162.87
153.86
5.42%
3.56%
—
97.20
Dividend per sh¥
143.22
137.39
147.11
160.98
168.42
184.37
187.95
187.41
185.43
177.49
41.36
1.05%
3.70%
—
4.04
Div yield (avg)%
23.49
23.40
24.18
25.76
27.63
26.74
24.83
23.11
22.49
25.39
2.70
24.83
24.51
45
4.30
Payout ratio%
2.05
2.70
2.25
3.34
1.78
0.40
0.40
2.24
3.66
5.89
19.15
2.24
2.24
76
27.86
Shares (diluted)M
29.67
27.73
28.40
30.79
34.42
35.26
39.19
38.54
35.73
33.19
29.36
(0.73%)
0.70%
81
8.56
Buyback yield%
5.73
6.29
9.06
8.47
7.32
6.45
4.33
7.17
7.97
5.15
21.73
6.45
6.81
61
1.193
D/E ratiox
1.633
1.683
1.657
1.625
1.666
1.712
1.737
1.613
1.791
2.007
0.767
1.737
1.674
94
3.474
Enterprise value¥B
1.260
1.217
1.312
1.376
1.476
1.477
1.470
1.473
1.609
1.567
2.109
1.21%
0.96%
77
9.962
LT debt¥B
9.562
10.82
12.55
13.94
14.37
15.65
17.42
19.65
22.57
22.44
3.884
9.32%
8.98%
11
Revenue
¥17.64B
0.35%
1.00×
Cost of revenue
¥12.35B
0.56%
1.02×
Operating expenses
¥2.102B
(0.29%)
0.94×