6.754
Revenue¥B
7.364
7.865
8.373
8.907
9.621
10.35
11.17
11.95
13.02
13.96
7.527
7.73%
7.32%
64
28.96
Revenue growth%
15.50
16.89
15.21
14.26
16.87
18.26
17.13
14.40
12.04
11.77
22.92
14.40
15.35
52
7.21
Gross margin%
12.20
12.35
14.36
15.06
16.18
15.66
13.43
11.41
8.74
7.44
22.89
11.41
12.89
14
4.52
Operating margin%
19.69
20.09
17.23
17.93
16.08
17.98
16.22
14.71
12.92
15.55
23.80
15.55
16.73
70
7.76
Net margin%
21.20
21.81
20.13
22.97
21.09
22.07
19.48
21.06
20.92
19.56
9.36
20.92
21.08
19
7.511
P/E ratio (avg)x
31.79
32.30
34.71
33.79
34.72
33.89
30.80
32.34
30.85
34.41
23.97
32.34
33.07
48
27.67
EV/EBITx
38.10
40.50
47.57
48.32
46.74
46.63
54.28
59.53
63.07
61.01
32.50
59.53
47.95
39
28.05
FCF yield (avg)%
27.74
30.52
31.90
29.97
31.77
30.24
29.66
29.21
26.31
23.33
12.10
29.21
29.82
94
5.54
FCF margin%
21.77
22.00
22.19
22.79
24.06
26.02
25.88
27.66
28.14
25.14
12.17
26.02
24.60
44
1.133
FCF / Net incomex
0.998
1.094
1.011
1.141
1.184
1.291
1.304
1.373
1.304
1.455
0.520
1.304
1.237
67
12.79
ROIC%
13.42
13.00
15.84
16.71
15.97
13.25
10.51
9.34
12.33
11.88
18.18
11.88
13.12
63
20.02
Return on equity%
22.32
25.25
26.66
24.77
27.73
29.83
28.73
27.66
25.19
25.07
11.50
27.66
25.96
71
24.36
Return on assets%
6.47
7.79
5.09
5.99
6.45
8.89
6.83
9.12
11.78
14.25
21.33
9.12
7.31
11
364.39
EPS¥
454.51
526.99
550.80
576.67
641.05
660.58
725.02
754.72
875.85
834.90
399.36
5.43%
7.55%
—
23.67
EPS growth%
29.86
31.21
33.33
31.58
34.41
36.66
33.92
32.20
33.33
34.35
24.61
33.92
33.33
48
265.16
Bookvalue per sh¥
723.40
809.80
900.93
922.75
916.67
994.60
1,169
1,285
1,547
1,770
295.70
14.07%
9.85%
—
198.46
FCF per share¥
846.48
834.19
940.87
1,008
1,159
1,341
1,454
1,666
1,693
1,671
185.93
7.58%
8.95%
—
275.26
Dividend per sh¥
422.21
445.27
434.33
453.26
539.43
529.20
540.40
597.85
625.94
683.43
467.68
4.85%
5.24%
—
17.39
Div yield (avg)%
30.68
29.80
32.76
35.27
36.61
35.37
33.27
33.02
32.68
31.53
15.25
33.02
32.89
73
24.30
Payout ratio%
8.88
8.72
6.76
9.32
7.04
8.26
10.74
10.35
8.80
6.24
19.69
8.80
8.76
21
24.20
Shares (diluted)M
21.68
19.75
20.24
20.62
22.31
24.15
21.89
20.02
19.70
19.76
23.66
(2.40%)
(1.33%)
30
21.73
Buyback yield%
24.65
27.30
28.05
25.59
27.88
27.00
25.40
24.40
23.16
24.64
20.90
24.64
25.49
50
1.523
D/E ratiox
2.200
2.327
2.414
2.314
2.572
2.452
2.525
2.962
3.338
3.443
1.416
2.962
2.489
39
7.394
Enterprise value¥B
8.595
9.099
9.487
8.988
9.238
7.934
7.946
6.915
6.046
5.256
8.355
(10.67%)
(4.31%)
35
6.852
LT debt¥B
12.41
10.98
12.19
12.22
12.76
12.69
13.40
13.06
12.50
13.46
0.540
1.08%
0.05%
31
Revenue
¥13.96B
7.32%
1.00×
Cost of revenue
¥7.704B
7.43%
1.01×
Operating expenses
¥2.698B
6.58%
0.93×
Cash and investments
16.58%
Goodwill & intangibles
13.59%