4.657
Revenue¥B
30.86
30.61
30.28
29.72
30.02
29.64
29.22
29.02
28.53
28.58
4.843
(0.98%)
(0.66%)
69
11.24
Revenue growth%
1.36
2.51
1.39
3.35
5.91
8.11
9.48
6.86
6.15
8.74
24.99
8.11
6.03
92
15.28
Gross margin%
30.09
28.72
29.36
30.00
28.15
27.59
29.07
28.81
26.99
25.21
6.59
27.59
28.76
89
27.19
Operating margin%
9.41
10.20
8.13
8.83
8.96
7.68
8.34
6.00
6.13
6.94
27.96
6.94
8.23
18
20.75
Net margin%
11.15
10.91
13.16
12.41
11.92
11.88
13.90
10.97
10.69
12.62
25.56
11.88
11.90
21
33.35
P/E ratio (avg)x
12.00
10.98
10.46
10.00
9.301
8.855
8.470
8.544
8.743
8.002
22.35
8.544
9.078
74
21.58
EV/EBITx
31.95
30.78
34.82
35.55
35.50
35.35
38.97
38.75
37.68
37.24
18.53
37.68
35.53
34
9.49
FCF yield (avg)%
23.05
25.05
22.71
22.01
22.02
22.14
24.99
23.42
24.95
26.24
12.55
24.95
23.23
63
25.85
FCF margin%
14.12
13.25
14.39
12.06
9.97
8.96
7.18
8.21
8.99
7.34
10.67
8.21
9.48
41
0.701
FCF / Net incomex
0.443
0.514
0.534
0.623
0.656
0.715
0.696
0.777
0.877
0.891
0.707
0.777
0.676
65
5.55
ROIC%
14.74
15.59
16.00
17.44
18.79
21.28
20.32
22.97
20.08
20.49
14.23
20.49
19.43
54
22.95
Return on equity%
0.40
2.12
0.40
0.40
1.03
3.68
5.38
6.71
8.08
7.47
12.88
6.71
2.90
15
15.71
Return on assets%
26.83
23.93
26.79
25.04
25.60
26.58
25.01
23.96
25.76
25.37
11.98
25.37
25.49
50
96.22
EPS¥
303.74
309.03
277.15
248.46
224.06
207.98
179.80
190.20
185.38
161.20
99.55
(6.37%)
(7.44%)
—
14.24
EPS growth%
5.16
7.83
5.09
3.87
6.28
4.40
2.34
0.40
1.52
2.34
14.00
2.34
4.14
76
215.76
Bookvalue per sh¥
111.85
115.52
118.04
123.32
121.23
122.42
132.24
136.47
115.87
102.96
242.34
(3.22%)
(0.16%)
—
483.17
FCF per share¥
120.21
131.70
146.03
163.87
152.44
154.29
149.77
164.72
158.49
170.63
452.69
2.28%
2.68%
—
128.23
Dividend per sh¥
501.25
543.52
551.63
555.13
596.07
682.64
687.64
742.95
751.82
850.93
369.60
7.38%
5.70%
—
11.27
Div yield (avg)%
1.59
4.30
1.39
0.40
0.40
3.20
0.83
2.36
4.37
7.06
18.12
3.20
1.98
51
17.12
Payout ratio%
15.22
13.14
14.37
15.22
14.75
14.64
15.64
14.92
16.62
15.74
28.17
15.64
15.07
80
30.43
Shares (diluted)M
39.84
39.62
42.63
49.20
54.63
53.74
51.86
49.18
54.68
55.01
32.06
0.14%
3.82%
40
4.42
Buyback yield%
16.93
16.39
18.00
19.13
21.48
19.56
22.50
23.16
22.31
20.08
10.01
22.31
19.82
41
0.656
D/E ratiox
2.176
2.321
2.478
2.774
2.994
3.257
3.111
3.544
3.989
4.326
1.522
3.544
3.053
59
23.38
Enterprise value¥B
39.54
45.46
46.57
50.42
56.22
62.25
61.46
64.82
64.60
73.14
11.59
5.40%
6.46%
38
18.42
LT debt¥B
7.597
7.874
7.656
8.212
8.640
8.022
8.296
8.937
9.232
9.105
17.83
1.05%
2.21%
85
Revenue
¥28.58B
(0.66%)
1.00×
Cost of revenue
¥15.00B
(0.92%)
0.97×
Operating expenses
¥6.063B
0.05%
1.07×
Cash and investments
16.39%