7.709
Revenue¥B
9.565
9.930
10.63
10.95
11.67
12.31
13.13
13.78
14.71
15.15
8.446
5.35%
5.34%
62
26.63
Revenue growth%
32.75
32.53
31.78
30.30
29.30
30.62
30.17
32.07
31.95
33.95
10.39
31.95
31.87
57
23.67
Gross margin%
10.61
10.45
7.83
8.44
10.64
10.23
9.70
7.98
8.96
10.99
25.32
9.70
9.96
25
16.03
Operating margin%
22.87
20.99
23.82
21.44
22.79
22.94
24.98
24.20
22.61
24.16
9.89
24.16
22.90
59
7.59
Net margin%
19.74
19.19
21.94
22.16
20.28
19.15
19.23
19.61
20.36
21.30
2.10
19.61
20.01
63
26.65
P/E ratio (avg)x
35.64
37.83
38.18
42.13
46.13
50.20
48.60
54.77
59.26
62.46
12.07
54.77
47.37
40
11.85
EV/EBITx
23.95
22.81
21.59
20.46
18.85
20.54
21.84
20.74
22.24
25.59
29.15
21.84
21.71
23
29.31
FCF yield (avg)%
23.16
25.99
23.62
25.14
24.26
22.01
24.00
26.55
25.97
27.48
22.79
25.97
24.70
37
20.05
FCF margin%
16.02
14.19
12.25
14.85
17.06
14.21
12.25
14.37
14.28
12.00
29.56
14.21
14.24
90
1.480
FCF / Net incomex
1.288
1.231
1.132
1.002
1.066
0.910
0.869
0.782
0.696
0.628
0.836
0.782
0.956
72
29.48
ROIC%
11.44
11.74
10.44
9.40
10.35
9.95
10.73
10.79
10.29
10.95
24.99
10.73
10.59
23
13.67
Return on equity%
25.49
24.83
25.77
25.11
27.12
28.89
31.63
30.71
28.09
26.77
3.13
28.89
26.94
78
2.86
Return on assets%
17.29
19.04
16.64
14.77
14.19
12.78
12.35
14.98
12.53
10.11
27.77
12.53
14.48
80
82.37
EPS¥
157.67
175.37
184.38
197.09
228.86
235.23
230.31
248.53
273.59
280.81
88.14
4.18%
5.99%
—
22.78
EPS growth%
31.55
29.19
30.90
31.18
31.98
32.76
30.37
27.72
27.63
26.16
6.79
27.72
30.64
5
280.66
Bookvalue per sh¥
188.73
189.90
186.11
182.73
165.49
175.17
155.45
140.87
152.95
136.50
292.66
(3.78%)
(2.33%)
—
139.07
FCF per share¥
178.25
199.57
211.19
242.18
265.98
289.04
326.81
342.93
350.37
393.83
189.00
8.17%
9.94%
—
91.71
Dividend per sh¥
311.79
336.05
332.84
377.73
360.24
404.85
391.90
390.33
372.59
357.61
208.71
(0.15%)
0.75%
—
9.61
Div yield (avg)%
0.40
3.36
1.07
0.40
0.40
0.40
0.40
1.23
1.65
1.84
12.14
1.23
0.74
89
28.22
Payout ratio%
8.25
7.37
8.93
8.27
9.40
10.49
10.91
10.80
13.76
15.08
28.57
10.91
9.94
52
25.87
Shares (diluted)M
25.70
28.31
29.13
28.90
32.09
32.20
29.38
32.24
30.03
31.48
26.04
(0.39%)
1.73%
13
4.39
Buyback yield%
16.67
16.74
17.57
16.13
18.44
18.38
21.19
19.52
20.76
21.51
18.78
20.76
18.41
9
1.762
D/E ratiox
2.476
2.505
2.534
2.619
2.628
2.875
3.159
3.108
3.567
4.175
0.748
3.159
2.751
48
3.711
Enterprise value¥B
11.28
12.54
14.50
15.40
15.85
18.28
18.32
17.52
19.08
18.59
11.89
3.24%
6.70%
87
4.754
LT debt¥B
4.421
4.838
4.671
4.657
4.565
4.907
4.672
5.428
5.746
5.963
5.993
5.49%
2.94%
31
Revenue
¥15.15B
5.34%
1.00×
Cost of revenue
¥7.117B
5.54%
1.02×
Operating expenses
¥3.385B
4.88%
0.96×
Cash and investments
17.14%
Goodwill & intangibles
16.82%