8.776
Revenue¥B
33.32
35.56
36.59
39.11
41.72
43.52
44.93
47.21
48.92
50.47
9.398
3.88%
4.94%
55
7.16
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.91
0.40
2.33
15.34
0.40
0.40
47
14.77
Gross margin%
0.99
0.40
1.25
0.40
0.40
0.40
0.40
0.40
0.40
0.40
19.62
0.40
0.40
80
28.83
Operating margin%
28.98
26.40
25.10
25.87
28.64
31.20
33.57
34.75
32.39
35.24
10.88
33.57
30.09
74
27.17
Net margin%
18.82
16.08
16.00
13.69
14.65
15.63
16.30
16.58
17.22
19.28
29.45
16.58
16.19
25
32.21
P/E ratio (avg)x
14.64
16.45
18.44
19.15
22.08
26.11
27.08
26.21
25.40
28.92
18.22
26.21
23.74
79
30.51
EV/EBITx
28.60
30.72
35.15
37.25
37.48
40.95
38.09
41.34
39.22
42.00
16.65
40.95
37.78
43
29.74
FCF yield (avg)%
23.02
21.31
23.67
22.62
25.51
28.33
28.17
27.48
26.25
24.26
27.22
27.48
24.88
32
7.84
FCF margin%
31.27
33.59
36.16
33.36
36.18
36.45
34.07
31.58
33.76
32.02
26.83
33.76
33.68
90
1.770
FCF / Net incomex
1.472
1.736
2.062
2.162
2.407
2.299
2.346
2.644
2.865
2.883
0.476
2.644
2.322
79
11.88
ROIC%
18.01
17.95
16.17
18.34
19.89
21.89
23.93
21.08
20.88
23.67
9.89
21.89
20.38
25
24.46
Return on equity%
4.96
5.56
7.89
9.93
11.19
11.74
13.42
12.50
10.48
10.50
26.98
11.74
10.49
35
2.49
Return on assets%
19.84
22.17
23.21
23.19
20.95
20.28
22.04
24.11
23.91
25.68
27.09
23.91
22.68
77
238.03
EPS¥
192.40
177.42
160.07
137.69
131.21
133.11
129.51
135.78
145.05
145.30
252.67
2.06%
(3.35%)
—
18.70
EPS growth%
9.16
8.76
9.69
6.79
5.86
8.58
10.15
11.89
14.24
16.44
27.44
11.89
9.43
24
396.59
Bookvalue per sh¥
156.71
179.12
185.80
193.17
208.87
241.99
279.25
287.34
334.53
326.23
413.47
9.33%
7.93%
—
433.35
FCF per share¥
486.71
520.16
526.14
544.92
596.33
663.71
791.09
882.17
884.07
925.95
345.85
9.20%
7.10%
—
106.77
Dividend per sh¥
170.61
167.35
166.08
179.89
190.13
183.35
182.45
167.30
158.28
170.41
304.71
(2.17%)
0.38%
—
20.01
Div yield (avg)%
12.10
13.71
14.94
12.33
11.17
12.92
11.37
12.72
15.60
13.79
27.86
12.92
12.82
75
2.22
Payout ratio%
12.94
13.26
13.50
12.21
13.19
12.39
11.73
12.06
10.25
7.51
7.68
11.73
12.30
20
31.98
Shares (diluted)M
25.73
28.10
31.12
31.99
28.32
31.23
27.81
28.01
25.91
24.35
32.03
(2.97%)
(0.21%)
29
8.70
Buyback yield%
1.71
2.11
4.73
3.09
4.65
5.80
6.69
6.90
6.93
8.43
3.07
6.90
5.27
57
1.708
D/E ratiox
0.460
0.415
0.442
0.405
0.406
0.432
0.388
0.419
0.415
0.413
1.058
0.415
0.415
48
37.08
Enterprise value¥B
24.64
25.64
25.80
28.15
27.65
30.68
30.19
27.22
26.92
26.34
40.19
(0.97%)
(0.25%)
25
20.38
LT debt¥B
19.80
22.41
25.53
24.37
22.88
23.31
25.40
25.71
24.82
24.02
23.32
0.97%
3.05%
54
Revenue
¥50.47B
4.94%
1.00×
Cost of revenue
¥35.33B
4.94%
1.00×
Operating expenses
¥5.321B
5.05%
1.01×
Goodwill & intangibles
15.29%