5.505
Revenue¥B
4.728
5.180
5.627
6.012
6.551
6.967
7.671
8.429
9.198
10.14
6.149
9.13%
8.69%
28
13.82
Revenue growth%
22.07
21.87
24.25
21.51
22.12
19.88
19.52
18.78
16.01
14.84
7.57
18.78
20.69
11
18.37
Gross margin%
10.36
8.47
9.45
10.25
11.36
10.02
10.87
8.75
7.61
9.97
28.24
9.97
10.00
72
29.96
Operating margin%
12.38
11.64
8.71
10.68
8.79
7.20
8.25
10.90
11.97
11.90
20.75
10.90
10.79
74
23.11
Net margin%
2.14
1.12
2.56
5.28
2.89
4.34
1.71
0.40
0.40
0.40
9.72
0.40
1.93
59
25.27
P/E ratio (avg)x
43.84
44.97
44.60
53.82
58.07
68.88
78.91
86.71
90.99
98.40
20.26
86.71
63.47
13
23.17
EV/EBITx
36.95
39.44
44.22
42.00
39.90
44.66
50.28
53.33
51.99
52.57
29.46
51.99
44.44
52
17.49
FCF yield (avg)%
15.93
17.81
16.42
18.46
20.51
21.13
18.15
19.09
17.96
17.00
18.87
18.15
18.05
15
8.82
FCF margin%
18.35
16.07
14.00
12.38
14.86
13.29
10.95
11.16
11.96
11.41
18.63
11.41
12.83
73
1.797
FCF / Net incomex
1.466
1.515
1.473
1.590
1.518
1.605
1.767
1.981
2.051
2.073
1.017
1.981
1.598
61
13.19
ROIC%
1.29
2.82
0.71
2.75
3.86
5.70
5.70
5.46
6.32
5.70
24.36
5.70
4.66
40
21.50
Return on equity%
22.49
19.50
20.22
19.17
20.81
19.62
18.53
16.04
14.77
13.64
22.77
16.04
19.34
44
5.42
Return on assets%
14.50
16.98
14.73
11.98
11.08
14.04
16.28
18.00
20.30
20.72
3.92
18.00
15.51
74
172.43
EPS¥
181.52
176.44
180.11
169.18
184.45
178.80
193.03
207.17
191.80
216.62
182.39
3.27%
1.43%
—
18.98
EPS growth%
26.88
26.25
26.82
28.78
30.96
31.66
28.93
29.83
27.66
30.52
15.11
29.83
28.86
70
91.96
Bookvalue per sh¥
163.84
189.73
191.76
224.62
267.49
296.78
347.95
350.38
358.48
404.86
180.74
8.64%
10.17%
—
89.23
FCF per share¥
91.25
102.26
115.21
131.40
138.70
152.25
163.87
169.80
174.71
176.65
154.76
4.96%
7.01%
—
145.61
Dividend per sh¥
133.84
134.17
145.04
144.96
139.45
153.60
165.88
174.02
173.27
186.13
142.14
5.95%
3.20%
—
21.19
Div yield (avg)%
15.88
13.81
14.74
17.61
16.11
14.45
13.80
15.77
18.01
16.75
28.81
15.77
15.83
81
28.64
Payout ratio%
18.70
20.46
21.66
23.78
23.29
24.96
27.00
26.57
24.10
24.50
24.74
24.96
23.94
30
41.97
Shares (diluted)M
55.73
57.82
65.97
67.95
70.17
74.89
71.21
70.19
75.46
88.31
41.91
4.71%
5.48%
66
23.65
Buyback yield%
27.28
27.35
29.72
27.72
30.39
31.88
30.97
28.84
30.55
27.74
27.13
30.55
29.28
26
1.181
D/E ratiox
2.056
2.025
2.205
2.466
2.592
2.692
2.704
3.162
3.521
3.939
0.958
3.162
2.642
71
7.886
Enterprise value¥B
5.837
6.512
6.144
6.391
6.584
6.679
7.314
6.464
7.104
6.987
3.764
1.20%
1.01%
44
1.932
LT debt¥B
4.005
4.499
5.328
5.507
5.301
5.538
5.756
5.501
5.756
5.609
8.113
1.13%
4.08%
47
Revenue
¥10.14B
8.69%
1.00×
Cost of revenue
¥5.866B
8.78%
1.01×
Operating expenses
¥1.481B
8.60%
0.99×
Cash and investments
15.90%