10.23
Revenue¥B
9.050
9.369
9.707
9.895
10.09
10.27
10.76
11.32
11.65
12.20
11.38
3.88%
3.30%
9
3.95
Revenue growth%
10.04
7.48
9.32
9.11
11.33
13.80
15.71
14.45
13.15
14.60
6.67
14.45
12.24
77
17.47
Gross margin%
13.92
15.38
13.16
11.31
9.34
7.70
8.29
10.50
12.41
14.05
14.68
10.50
11.86
20
9.87
Operating margin%
0.93
2.00
3.86
1.94
4.81
6.65
5.75
6.78
6.84
9.28
3.51
6.78
5.28
88
21.65
Net margin%
5.12
2.83
1.98
2.61
5.43
5.94
8.70
11.04
8.97
8.88
29.17
8.88
5.69
31
12.94
P/E ratio (avg)x
27.46
33.02
33.51
39.03
45.31
46.97
50.23
57.09
63.28
62.55
25.73
57.09
46.14
11
18.35
EV/EBITx
7.124
6.815
7.210
7.354
7.057
6.926
7.201
7.250
7.051
7.266
29.21
7.201
7.162
93
13.70
FCF yield (avg)%
12.98
14.25
12.49
11.26
13.17
12.89
14.91
17.61
15.81
14.55
10.51
14.91
13.71
14
20.90
FCF margin%
15.44
13.64
12.43
11.75
11.78
12.96
15.48
14.44
15.47
15.31
16.67
15.31
14.04
58
0.219
FCF / Net incomex
1.138
1.229
1.217
1.358
1.288
1.486
1.653
1.740
2.004
2.186
1.725
1.740
1.422
34
15.35
ROIC%
29.74
31.20
31.27
30.87
32.99
32.40
34.69
34.23
33.18
35.61
18.92
34.23
32.70
14
24.19
Return on equity%
16.11
18.38
19.87
21.29
19.72
19.74
21.76
22.15
24.14
23.70
10.76
22.15
20.58
60
20.93
Return on assets%
7.93
7.04
8.76
9.18
7.28
8.95
6.82
8.52
11.43
8.75
23.90
8.75
8.63
45
362.17
EPS¥
707.81
788.93
747.26
851.88
938.81
892.43
839.85
884.90
824.30
833.78
374.79
(2.34%)
2.33%
—
9.94
EPS growth%
2.32
2.53
4.90
3.68
6.67
9.07
9.76
7.57
7.57
7.48
25.41
7.57
7.08
5
245.33
Bookvalue per sh¥
127.45
134.38
135.90
154.64
142.76
139.45
137.33
153.09
156.74
150.72
536.46
1.09%
1.45%
—
625.38
FCF per share¥
319.11
369.52
391.80
427.96
407.11
460.34
534.83
542.74
547.51
587.61
300.02
7.62%
6.05%
—
264.12
Dividend per sh¥
487.49
413.34
369.33
358.02
326.29
278.76
257.05
231.46
248.59
254.02
370.06
(4.88%)
(5.68%)
—
19.94
Div yield (avg)%
21.77
24.74
23.11
25.21
25.09
23.61
24.72
23.85
24.88
26.15
22.95
24.72
24.73
39
11.76
Payout ratio%
4.42
5.49
7.78
9.62
7.01
6.63
5.01
2.60
0.40
0.91
16.15
2.60
5.25
73
31.22
Shares (diluted)M
51.85
62.41
61.98
72.22
79.22
91.40
107.8
125.1
134.7
147.7
32.57
13.27%
11.56%
70
20.37
Buyback yield%
9.51
11.63
12.41
13.14
12.63
11.13
11.73
9.67
8.00
7.96
29.53
9.67
11.38
92
0.541
D/E ratiox
0.937
0.844
0.867
0.840
0.747
0.729
0.630
0.543
0.460
0.436
1.637
0.543
0.738
26
14.11
Enterprise value¥B
13.20
14.13
13.20
13.96
14.15
13.18
14.35
12.62
12.92
13.38
15.37
(1.12%)
(0.32%)
14
2.855
LT debt¥B
6.354
5.562
5.082
5.031
5.332
4.699
4.850
4.715
4.643
4.522
12.31
(3.24%)
(3.80%)
18
Revenue
¥12.20B
3.30%
1.00×
Cost of revenue
¥7.483B
3.24%
0.99×
Operating expenses
¥2.336B
3.68%
1.04×
Goodwill & intangibles
16.45%