18.71
Revenue¥B
39.76
40.29
40.65
40.55
41.36
41.59
42.37
43.13
43.66
45.28
20.41
1.83%
1.47%
63
21.37
Revenue growth%
32.05
33.01
31.49
34.26
36.74
37.47
38.45
38.84
35.85
36.20
2.69
37.47
36.03
77
21.63
Gross margin%
27.20
27.31
24.62
23.69
23.84
22.14
23.64
21.79
23.79
21.54
15.01
22.14
23.74
64
15.42
Operating margin%
27.60
27.94
29.75
28.56
29.27
32.04
34.66
32.53
32.70
32.63
22.05
32.63
30.90
40
11.40
Net margin%
16.29
16.36
14.05
14.36
11.93
10.10
12.03
11.29
9.82
7.49
10.55
10.10
11.98
51
20.44
P/E ratio (avg)x
18.55
21.56
23.73
27.77
28.68
28.86
33.64
31.47
31.17
31.55
18.14
31.47
28.77
39
8.509
EV/EBITx
23.04
22.62
23.86
25.59
28.77
27.90
32.02
34.04
34.86
34.15
16.70
34.04
28.33
58
18.39
FCF yield (avg)%
10.17
10.69
9.49
11.29
9.59
11.35
13.63
11.19
12.13
13.75
17.09
12.13
11.24
48
5.35
FCF margin%
23.08
23.44
23.72
24.05
24.49
26.13
24.31
27.11
28.15
27.73
18.09
27.11
24.40
78
0.667
FCF / Net incomex
0.615
0.633
0.737
0.840
0.947
0.979
1.086
1.176
1.147
1.187
0.261
1.147
0.963
82
9.87
ROIC%
29.35
28.83
31.68
30.64
28.08
25.24
23.22
24.41
23.05
20.37
10.43
23.22
26.66
89
3.93
Return on equity%
28.51
30.66
28.35
26.17
28.52
26.43
26.16
27.58
27.35
27.74
14.58
27.35
27.66
44
3.55
Return on assets%
3.08
5.21
5.89
6.62
8.88
9.00
9.82
9.00
9.91
9.83
18.20
9.82
8.94
67
446.29
EPS¥
744.28
818.22
737.73
726.21
694.44
701.19
770.98
831.45
779.89
832.88
460.84
3.70%
1.84%
—
11.62
EPS growth%
15.21
12.59
10.82
11.46
12.12
10.18
9.44
7.66
5.57
6.10
15.06
7.66
10.50
95
743.99
Bookvalue per sh¥
486.38
452.43
488.77
493.91
533.34
535.75
494.55
496.46
472.21
477.85
300.54
(2.17%)
0.61%
—
185.10
FCF per share¥
109.84
115.94
105.34
104.47
108.20
106.87
108.41
117.03
106.68
111.99
131.58
0.69%
1.03%
—
602.33
Dividend per sh¥
242.84
211.18
195.10
173.84
155.68
145.27
128.15
137.37
130.74
125.16
638.10
(4.27%)
(6.72%)
—
27.67
Div yield (avg)%
11.66
12.75
15.61
17.53
20.05
19.79
21.98
22.02
23.13
25.60
2.31
22.02
19.92
86
23.32
Payout ratio%
5.54
3.77
2.42
5.31
4.69
4.08
1.79
2.77
1.22
3.19
10.86
2.77
3.48
29
24.61
Shares (diluted)M
35.26
37.28
44.29
47.34
50.14
52.32
61.94
74.14
88.81
102.6
24.63
15.39%
11.96%
6
29.96
Buyback yield%
13.82
15.03
14.87
16.74
19.45
19.19
17.97
16.79
17.17
16.72
20.32
17.17
16.76
33
0.541
D/E ratiox
0.482
0.533
0.473
0.416
0.417
0.457
0.426
0.445
0.418
0.386
1.413
0.426
0.436
92
20.96
Enterprise value¥B
9.717
9.464
8.751
9.421
10.36
11.52
12.51
11.44
12.77
11.85
14.19
2.72%
1.30%
77
3.241
LT debt¥B
9.277
10.46
11.68
10.53
10.53
10.66
10.36
11.28
10.50
10.95
36.84
0.80%
2.13%
52
Revenue
¥45.28B
1.47%
1.00×
Cost of revenue
¥27.13B
1.21%
0.97×
Operating expenses
¥4.993B
1.75%
1.03×
Property and equipment
18.17%
Cash and investments
15.13%
Spread over hurdle
22.67%