6.713
Revenue¥B
10.64
10.75
10.96
11.29
11.67
11.77
12.16
12.69
13.36
14.12
7.180
3.88%
3.01%
25
4.82
Revenue growth%
20.24
18.02
18.04
17.33
16.45
15.68
13.41
16.16
15.10
13.12
4.02
15.10
16.31
94
11.56
Gross margin%
21.42
19.04
19.33
19.28
19.67
17.29
14.40
12.36
12.96
13.28
21.89
13.28
18.16
51
14.83
Operating margin%
29.39
30.99
33.29
33.22
35.64
33.55
32.33
30.14
32.37
33.61
3.89
32.37
32.80
34
15.31
Net margin%
23.95
23.02
22.97
21.75
21.62
20.77
21.60
23.84
26.36
25.21
19.77
23.84
22.99
43
18.05
P/E ratio (avg)x
21.67
21.56
21.43
20.78
23.11
23.62
23.07
25.97
28.82
29.48
14.40
25.97
23.09
11
36.02
EV/EBITx
23.74
22.72
22.11
21.58
19.99
18.82
20.24
17.94
16.52
14.47
15.14
17.94
20.12
43
10.36
FCF yield (avg)%
13.28
13.63
10.80
9.87
8.78
6.49
8.90
11.88
10.58
9.27
6.42
9.27
10.22
42
5.09
FCF margin%
14.44
14.41
12.00
9.25
11.33
9.55
7.38
6.05
6.74
8.93
26.27
7.38
9.40
28
0.987
FCF / Net incomex
0.949
0.946
0.903
0.977
0.968
0.947
0.921
0.951
1.015
1.129
0.526
0.951
0.950
61
18.38
ROIC%
14.85
13.46
15.29
13.37
11.72
11.77
9.42
11.73
11.29
10.39
22.74
11.29
11.75
67
19.84
Return on equity%
15.79
14.32
16.96
15.08
14.22
16.11
18.48
19.16
16.18
13.96
10.10
16.18
15.95
40
15.95
Return on assets%
3.56
4.56
2.65
1.93
1.43
0.40
0.40
0.40
1.62
2.93
18.36
0.40
1.78
41
253.51
EPS¥
306.38
325.75
367.44
355.12
397.21
432.77
444.36
415.00
407.17
430.95
265.78
1.64%
3.50%
—
9.68
EPS growth%
7.02
9.26
11.38
11.57
10.95
12.48
10.31
12.89
12.50
12.81
12.56
12.50
11.47
95
236.61
Bookvalue per sh¥
292.74
293.78
288.74
279.09
282.00
279.14
316.93
365.68
379.56
400.20
363.51
7.25%
3.90%
—
164.82
FCF per share¥
98.26
95.45
98.91
95.38
100.42
103.59
101.88
103.49
104.20
96.22
275.11
(0.85%)
(1.18%)
—
320.05
Dividend per sh¥
507.49
571.75
642.51
618.82
711.35
793.69
789.75
790.33
897.34
951.11
173.28
5.98%
6.21%
—
13.71
Div yield (avg)%
19.43
18.30
18.05
15.18
13.05
15.89
16.49
14.12
13.85
12.78
3.06
14.12
15.54
25
28.37
Payout ratio%
9.50
11.54
10.69
13.65
14.71
14.35
16.45
14.74
15.02
12.37
18.94
14.74
14.00
70
12.62
Shares (diluted)M
16.90
18.45
17.84
18.23
19.04
21.71
25.10
28.03
33.28
39.41
12.60
15.66%
8.95%
34
24.28
Buyback yield%
2.57
2.16
3.10
0.40
0.40
0.40
2.11
4.50
3.25
1.95
22.78
2.11
2.14
85
1.095
D/E ratiox
0.862
1.009
1.202
1.377
1.539
1.612
1.946
2.202
2.568
2.943
0.295
2.202
1.576
93
5.557
Enterprise value¥B
1.643
1.477
1.576
1.707
1.829
1.855
1.910
1.972
1.822
1.619
7.154
(2.41%)
(0.10%)
27
1.110
LT debt¥B
7.388
8.193
8.984
10.82
12.25
13.95
14.69
16.22
16.12
16.22
5.118
5.77%
7.89%
35
Revenue
¥14.12B
3.01%
1.00×
Cost of revenue
¥7.155B
2.83%
0.98×
Operating expenses
¥3.091B
2.76%
0.98×
Cash and investments
16.54%
Spread over hurdle
13.73%