7.047
Revenue¥B
6.186
6.682
7.178
7.655
8.264
9.087
9.781
10.71
11.67
12.62
7.880
8.83%
8.45%
65
7.69
Revenue growth%
23.64
21.58
21.50
23.20
25.86
23.02
23.47
24.56
25.30
25.62
3.80
24.56
23.55
92
7.15
Gross margin%
0.70
3.62
0.64
2.32
5.31
5.06
2.21
0.76
0.40
0.40
10.97
0.76
1.49
51
3.94
Operating margin%
10.85
8.23
10.15
9.84
10.59
8.23
8.72
6.96
9.35
10.92
19.00
8.72
9.59
22
27.87
Net margin%
32.86
35.27
35.57
34.60
36.79
38.04
37.46
36.92
37.43
36.92
13.45
37.43
36.86
9
23.01
P/E ratio (avg)x
36.14
37.88
43.52
50.34
54.44
63.21
68.68
80.37
90.25
90.33
10.04
80.37
58.82
93
22.88
EV/EBITx
11.44
11.45
10.31
10.64
9.946
10.15
10.31
9.887
9.202
9.408
17.19
9.887
10.23
34
12.76
FCF yield (avg)%
0.51
1.49
1.91
0.40
3.35
6.20
7.54
5.26
6.29
7.70
25.42
6.29
4.30
14
4.53
FCF margin%
1.05
0.40
3.31
4.13
6.00
5.21
5.50
8.09
8.28
5.33
13.55
5.50
5.27
74
1.482
FCF / Net incomex
1.417
1.610
1.777
1.948
2.243
2.211
2.561
2.933
3.150
3.367
1.311
2.933
2.227
16
20.58
ROIC%
8.43
11.27
9.35
10.31
12.55
14.37
12.43
10.52
11.99
10.41
13.65
11.99
10.90
90
5.84
Return on equity%
29.01
28.29
25.62
26.20
28.67
28.81
28.33
30.14
27.15
27.17
20.40
28.33
28.31
54
4.49
Return on assets%
5.49
4.87
6.53
8.48
10.22
7.22
6.81
6.63
6.99
6.50
9.44
6.81
6.72
16
162.89
EPS¥
113.20
123.11
121.39
129.98
126.27
142.08
137.06
143.31
154.33
167.64
169.13
5.83%
5.65%
—
3.63
EPS growth%
15.14
12.98
11.67
12.36
12.56
10.94
12.48
12.61
11.84
13.91
17.20
12.48
12.52
68
189.92
Bookvalue per sh¥
38.98
36.68
33.66
35.45
37.14
34.49
31.57
30.20
34.23
33.85
147.91
(1.84%)
(0.08%)
—
135.11
FCF per share¥
213.44
213.01
232.32
236.40
257.01
264.09
244.91
271.23
261.16
253.80
102.45
(0.25%)
2.89%
—
166.92
Dividend per sh¥
159.42
154.62
145.84
171.72
194.85
206.62
244.07
284.33
317.34
358.44
47.69
12.97%
9.33%
—
9.38
Div yield (avg)%
19.84
22.09
23.97
23.72
23.55
24.22
24.45
21.54
23.89
26.59
6.65
24.22
23.80
43
12.63
Payout ratio%
28.22
29.30
27.14
25.11
22.35
20.06
21.69
18.81
20.11
20.97
14.92
20.11
22.02
83
23.69
Shares (diluted)M
20.30
17.88
18.20
17.38
18.42
19.14
18.20
16.97
16.52
16.84
23.52
(1.77%)
(2.21%)
69
19.90
Buyback yield%
25.79
25.90
27.33
29.49
31.55
31.59
32.43
34.26
36.68
37.37
5.03
34.26
31.57
71
1.022
D/E ratiox
2.364
2.548
2.816
2.845
2.737
2.813
3.261
3.481
3.590
3.836
0.643
3.481
2.830
77
3.405
Enterprise value¥B
14.72
16.66
19.39
19.87
19.65
23.64
27.27
28.72
29.48
34.08
1.158
11.65%
10.87%
18
9.608
LT debt¥B
1.574
1.562
1.699
1.648
1.717
1.633
1.527
1.742
1.687
1.921
3.795
2.28%
1.23%
42
Revenue
¥12.62B
8.45%
1.00×
Cost of revenue
¥7.590B
8.37%
0.99×
Operating expenses
¥3.136B
8.23%
0.98×
Cash and investments
16.05%