24.61
Revenue¥B
21.18
22.98
25.12
26.87
29.25
32.41
35.63
38.45
40.98
44.77
26.50
8.89%
8.69%
77
15.17
Revenue growth%
25.28
28.22
27.58
29.09
28.69
31.32
29.19
29.66
28.30
25.45
3.68
29.19
28.49
89
13.77
Gross margin%
4.99
3.36
5.60
2.79
1.32
4.11
3.95
4.32
7.04
4.75
3.97
4.32
4.22
5
9.57
Operating margin%
12.01
10.34
8.42
8.02
6.33
3.94
6.14
5.14
5.65
7.01
26.72
5.65
6.67
6
13.65
Net margin%
19.54
21.34
22.85
21.23
18.78
17.52
17.62
19.54
18.50
18.26
29.18
18.26
19.16
45
19.23
P/E ratio (avg)x
18.72
19.86
18.26
17.31
15.93
14.38
15.08
14.59
13.73
12.75
12.04
14.38
15.51
10
35.75
EV/EBITx
36.23
33.54
30.52
32.80
33.00
30.49
30.31
28.61
27.29
30.69
29.62
30.31
30.60
42
14.49
FCF yield (avg)%
11.44
9.71
10.19
8.44
6.24
5.84
3.97
2.22
0.53
0.40
21.44
2.22
6.04
77
13.27
FCF margin%
5.41
6.61
7.69
5.21
3.76
1.71
0.63
1.14
1.84
0.40
21.85
1.14
2.80
45
1.085
FCF / Net incomex
0.810
0.756
0.688
0.666
0.670
0.735
0.697
0.743
0.753
0.767
0.485
0.743
0.739
53
2.01
ROIC%
30.60
29.26
26.80
28.21
29.50
27.84
26.31
24.45
27.17
28.77
14.47
27.17
28.03
25
24.19
Return on equity%
20.75
18.64
15.67
13.47
14.23
11.58
12.56
14.08
15.28
13.57
8.45
13.57
14.15
70
2.04
Return on assets%
21.12
19.15
20.32
17.38
18.67
16.16
16.07
13.81
12.41
14.33
16.73
14.33
16.77
43
868.79
EPS¥
302.16
304.84
315.46
309.23
289.49
299.89
274.07
288.95
321.73
313.92
950.56
1.63%
0.82%
—
26.49
EPS growth%
25.79
23.21
24.30
24.28
25.29
25.75
24.67
22.19
20.08
20.85
18.63
22.19
24.29
38
965.71
Bookvalue per sh¥
1,778
2,091
2,120
2,196
2,648
2,946
3,169
3,816
3,829
4,109
819.47
9.19%
9.01%
—
772.01
FCF per share¥
524.52
603.58
654.08
629.10
656.97
723.88
796.63
881.29
1,013
1,025
1,023
9.31%
8.11%
—
191.58
Dividend per sh¥
1,320
1,464
1,648
1,652
1,582
1,799
1,655
1,574
1,736
1,777
850.49
2.36%
4.31%
—
20.15
Div yield (avg)%
15.52
14.43
13.69
13.77
12.84
14.66
15.57
18.54
16.96
18.64
15.54
16.96
15.09
91
6.65
Payout ratio%
31.35
30.29
29.15
31.60
30.94
29.46
32.32
30.01
32.01
32.30
13.51
32.01
31.14
47
40.63
Shares (diluted)M
31.47
30.60
31.68
27.18
24.89
26.46
24.60
23.36
24.29
21.14
39.35
(3.22%)
(3.73%)
39
23.69
Buyback yield%
28.94
29.45
32.42
35.28
36.36
37.96
40.85
41.98
39.50
42.50
7.03
40.85
37.16
54
0.181
D/E ratiox
0.658
0.725
0.670
0.624
0.580
0.638
0.702
0.737
0.694
0.781
0.617
0.702
0.682
31
16.07
Enterprise value¥B
76.40
82.06
82.07
92.40
105.3
119.1
144.5
155.8
176.3
204.8
40.61
14.23%
12.14%
31
40.23
LT debt¥B
52.14
52.11
53.78
58.58
60.90
68.92
77.91
82.19
94.59
99.90
30.24
10.40%
7.13%
33
Revenue
¥44.77B
8.69%
1.00×
Cost of revenue
¥30.09B
8.41%
0.97×
Operating expenses
¥10.56B
8.85%
1.02×
Cash and investments
17.48%