10.86
Revenue¥B
20.86
21.27
22.63
23.04
23.42
24.03
24.78
26.06
26.86
27.92
11.22
3.58%
3.55%
11
24.44
Revenue growth%
5.52
4.95
5.73
5.42
6.25
5.03
6.86
3.87
6.84
7.27
25.59
6.84
5.62
77
11.47
Gross margin%
4.83
5.44
2.47
0.60
1.75
0.40
1.60
0.73
2.97
3.74
12.89
1.60
2.11
80
22.88
Operating margin%
21.90
22.34
24.92
27.57
29.50
29.43
28.01
26.93
28.10
28.91
10.54
28.10
27.79
63
4.23
Net margin%
25.93
27.50
26.27
27.69
27.08
28.76
31.60
32.49
35.42
35.34
6.54
32.49
28.23
11
35.99
P/E ratio (avg)x
20.47
22.99
20.87
20.00
19.34
18.30
20.08
22.14
20.75
19.59
31.51
20.08
20.27
86
8.016
EV/EBITx
8.082
8.552
9.431
10.40
9.659
9.249
9.309
9.545
9.206
8.533
19.35
9.249
9.279
49
17.10
FCF yield (avg)%
19.80
17.57
20.16
21.26
22.12
23.18
25.22
23.75
21.94
22.42
15.90
23.18
22.03
79
15.95
FCF margin%
20.47
18.98
20.97
20.26
17.66
18.76
17.90
18.75
18.48
19.09
6.62
18.75
18.87
70
1.750
FCF / Net incomex
0.819
0.834
0.814
0.813
0.829
0.798
0.817
0.825
0.807
0.877
1.139
0.817
0.818
90
2.96
ROIC%
13.50
13.97
13.64
10.92
10.71
10.43
9.15
11.79
13.16
14.01
3.83
11.79
12.48
13
13.56
Return on equity%
20.49
22.95
23.27
24.13
26.15
28.98
30.02
28.51
27.65
30.15
27.14
28.98
26.90
62
4.43
Return on assets%
7.79
5.80
6.62
6.93
4.98
5.94
4.84
6.10
3.99
2.41
25.55
4.84
5.87
62
762.61
EPS¥
957.23
1,039
1,054
1,032
1,203
1,387
1,377
1,652
1,619
1,854
811.90
9.04%
7.79%
—
14.55
EPS growth%
19.77
19.11
20.83
20.45
23.34
20.88
18.24
18.60
20.33
20.04
24.92
20.04
20.18
89
368.61
Bookvalue per sh¥
1,434
1,524
1,512
1,486
1,747
1,792
1,956
2,333
2,285
2,679
565.47
8.93%
7.52%
—
370.05
FCF per share¥
672.23
702.74
738.78
800.03
786.70
813.02
858.63
965.52
991.39
960.04
674.54
4.06%
4.66%
—
190.36
Dividend per sh¥
734.53
776.51
891.87
882.86
945.47
928.06
1,049
1,171
1,260
1,307
340.80
6.68%
6.76%
—
23.06
Div yield (avg)%
11.92
13.10
13.98
16.69
15.28
17.59
16.43
15.08
17.79
19.32
26.34
17.59
15.85
95
21.77
Payout ratio%
25.63
27.10
25.87
26.37
27.35
27.82
25.41
27.83
29.26
28.73
23.61
27.83
27.23
91
22.42
Shares (diluted)M
21.47
20.72
18.80
21.00
20.82
20.23
22.72
22.71
22.66
25.32
21.71
3.99%
1.29%
39
16.69
Buyback yield%
1.03
0.40
0.40
0.40
0.40
0.40
0.40
1.34
2.64
2.00
15.76
1.34
0.40
91
1.448
D/E ratiox
1.111
1.209
1.165
1.121
1.076
0.954
0.971
0.883
0.811
0.701
0.183
0.883
1.023
40
20.33
Enterprise value¥B
19.84
19.49
20.45
21.45
21.33
21.77
23.08
23.76
25.28
25.55
5.495
3.68%
3.44%
81
28.77
LT debt¥B
30.65
28.27
26.23
25.73
24.53
24.52
24.46
23.63
24.19
26.65
6.456
1.67%
(1.69%)
82
Revenue
¥27.92B
3.55%
1.00×
Cost of revenue
¥17.37B
3.66%
1.01×
Operating expenses
¥3.511B
3.73%
1.02×
Goodwill & intangibles
23.06%
Cash and investments
14.58%