2.718
Revenue¥B
6.269
6.544
6.731
7.079
7.423
7.626
7.802
8.083
8.326
8.433
2.826
2.58%
3.19%
54
17.76
Revenue growth%
0.40
0.40
2.64
2.95
4.74
2.56
0.40
1.03
2.28
3.50
3.76
2.28
2.42
51
24.83
Gross margin%
24.89
22.00
20.37
19.81
21.61
21.73
20.91
19.82
22.16
19.70
26.69
20.91
21.26
17
27.00
Operating margin%
14.41
16.26
18.93
18.14
17.03
17.11
19.31
17.53
17.60
16.91
21.54
17.53
17.32
76
28.84
Net margin%
23.97
24.78
25.17
22.20
23.84
25.22
24.44
24.50
23.86
24.02
6.57
24.44
24.23
60
11.83
P/E ratio (avg)x
10.12
10.60
11.17
10.08
10.25
10.42
9.464
10.25
10.60
11.15
7.368
10.42
10.34
14
11.11
EV/EBITx
13.73
14.74
14.84
14.03
14.80
14.63
13.56
13.91
15.67
14.37
6.688
14.37
14.50
48
27.24
FCF yield (avg)%
20.30
19.20
21.63
23.86
22.69
25.21
23.24
20.30
22.90
21.13
21.00
22.90
22.16
44
25.40
FCF margin%
23.08
24.83
23.60
25.08
22.76
21.13
20.91
22.51
22.11
21.09
27.79
21.13
22.64
66
1.411
FCF / Net incomex
0.596
0.616
0.605
0.668
0.679
0.662
0.714
0.780
0.865
0.910
0.968
0.780
0.673
52
15.30
ROIC%
27.31
28.72
25.78
27.88
25.64
22.68
24.54
21.81
22.95
21.96
9.58
22.68
25.09
79
25.62
Return on equity%
26.66
24.73
26.26
24.65
22.20
25.02
24.78
22.32
20.62
20.49
29.41
22.32
24.69
55
29.24
Return on assets%
19.03
19.26
22.11
20.18
18.48
21.44
21.42
21.61
20.18
19.71
6.79
21.42
20.18
74
301.93
EPS¥
323.81
298.61
268.60
274.78
263.65
282.57
248.22
222.04
232.81
218.30
309.97
(3.70%)
(4.34%)
—
8.62
EPS growth%
16.83
18.18
20.55
19.11
18.90
20.08
18.79
16.93
15.27
12.88
2.07
16.93
18.49
33
513.87
Bookvalue per sh¥
338.55
379.16
382.15
410.58
497.15
490.05
517.01
576.43
619.64
669.08
78.86
6.12%
8.40%
—
168.76
FCF per share¥
189.34
184.60
184.86
185.45
184.92
188.54
191.64
178.27
185.95
196.89
477.38
1.26%
0.85%
—
526.32
Dividend per sh¥
410.02
404.69
376.18
342.69
319.26
335.40
356.95
332.05
330.95
344.52
512.26
1.53%
(1.56%)
—
23.72
Div yield (avg)%
9.83
12.64
9.87
10.65
13.22
10.68
11.08
11.40
10.41
12.95
27.56
11.08
10.88
45
28.78
Payout ratio%
16.47
14.52
11.69
9.75
7.44
8.39
10.91
9.32
7.98
6.44
23.41
8.39
9.54
20
26.47
Shares (diluted)M
24.90
25.69
25.60
29.33
29.35
31.91
32.63
30.04
27.84
27.63
26.24
(1.20%)
0.46%
84
22.33
Buyback yield%
17.38
19.32
16.87
17.46
17.42
15.75
16.50
16.96
18.49
19.48
5.25
16.96
17.40
70
0.920
D/E ratiox
0.415
0.408
0.406
0.436
0.455
0.473
0.560
0.562
0.638
0.628
0.335
0.562
0.464
89
10.06
Enterprise value¥B
8.860
10.26
11.73
11.72
13.28
13.35
13.16
13.87
14.67
16.15
10.97
4.00%
5.62%
82
8.099
LT debt¥B
7.059
6.404
6.459
6.741
6.667
5.907
5.483
4.929
5.260
5.734
10.74
(2.97%)
(2.22%)
42
Revenue
¥8.433B
3.19%
1.00×
Cost of revenue
¥5.127B
3.17%
1.00×
Operating expenses
¥1.264B
3.47%
1.03×
Goodwill & intangibles
15.36%