9.205
Revenue¥B
15.28
15.17
15.05
15.28
15.64
15.93
16.12
16.32
16.58
16.30
10.30
0.84%
0.85%
50
14.66
Revenue growth%
27.41
30.17
31.69
33.40
31.38
34.29
34.53
33.82
35.40
36.81
3.03
34.53
33.61
43
27.92
Gross margin%
29.71
27.44
30.11
32.89
30.73
30.35
32.74
35.27
36.02
38.61
27.90
35.27
31.74
55
4.17
Operating margin%
16.37
17.56
17.40
15.47
16.93
14.62
15.27
14.28
13.59
16.47
16.81
14.62
15.92
12
28.02
Net margin%
21.30
21.13
22.15
23.15
20.46
19.34
17.75
16.16
17.70
14.73
29.90
17.70
19.90
6
11.08
P/E ratio (avg)x
12.70
14.06
14.32
15.56
16.00
18.53
18.31
21.16
24.23
23.67
11.58
21.16
17.16
39
13.21
EV/EBITx
6.527
6.186
6.113
5.862
5.697
4.982
5.254
4.633
4.830
4.879
15.91
4.879
5.476
10
17.36
FCF yield (avg)%
33.30
35.32
34.21
36.71
34.18
35.23
35.10
36.32
38.73
41.25
24.34
36.32
35.28
71
18.22
FCF margin%
16.10
16.95
15.76
18.50
17.32
17.98
15.02
12.22
12.79
12.63
30.00
12.79
15.93
74
0.955
FCF / Net incomex
0.270
0.270
0.259
0.286
0.311
0.299
0.287
0.307
0.330
0.344
0.198
0.307
0.293
91
23.39
ROIC%
14.43
16.24
17.03
19.72
20.00
17.54
18.24
18.15
20.81
20.42
5.89
18.24
18.19
17
7.49
Return on equity%
21.35
24.19
23.00
24.50
22.37
19.64
21.21
18.28
15.59
14.31
4.36
18.28
21.28
30
6.21
Return on assets%
23.32
22.45
25.33
25.90
27.25
27.15
24.40
27.34
26.61
23.90
12.53
26.61
25.62
39
332.30
EPS¥
781.72
890.08
869.24
820.66
953.59
1,115
1,216
1,141
1,329
1,498
370.50
9.45%
7.87%
—
8.98
EPS growth%
14.01
11.94
13.71
13.15
11.82
12.50
12.64
15.59
14.17
12.55
16.01
12.64
12.90
20
333.06
Bookvalue per sh¥
982.94
1,056
1,168
1,391
1,579
1,568
1,589
1,695
1,925
2,271
635.17
7.53%
10.72%
—
119.23
FCF per share¥
382.73
413.36
423.37
428.14
372.87
332.98
310.62
300.13
323.29
288.45
350.34
(5.00%)
(2.15%)
—
433.27
Dividend per sh¥
628.89
662.94
710.81
771.55
719.95
824.21
874.85
938.68
979.71
1,013
561.40
7.06%
6.23%
—
7.56
Div yield (avg)%
34.33
32.23
34.38
34.35
37.06
34.22
35.26
35.57
36.92
39.21
12.54
35.57
34.82
56
20.79
Payout ratio%
22.85
25.15
24.73
23.50
21.04
20.05
22.80
21.77
21.91
21.42
22.65
21.77
22.36
32
18.04
Shares (diluted)M
12.38
11.68
11.74
11.16
9.906
9.938
9.059
8.684
7.911
7.093
18.66
(6.46%)
(5.62%)
91
4.92
Buyback yield%
25.19
27.01
24.43
26.25
23.27
21.23
18.79
20.31
18.59
20.39
12.41
20.31
22.25
26
1.425
D/E ratiox
0.542
0.498
0.515
0.554
0.560
0.644
0.627
0.708
0.669
0.651
0.144
0.651
0.593
18
12.39
Enterprise value¥B
14.55
15.16
15.49
15.79
15.64
14.69
13.61
13.33
14.60
15.28
1.212
(0.46%)
(0.09%)
11
2.557
LT debt¥B
6.533
6.136
5.939
5.811
5.570
4.870
4.308
4.373
4.338
4.545
14.39
(3.99%)
(4.64%)
79
Revenue
¥16.30B
0.85%
1.00×
Cost of revenue
¥11.41B
0.85%
1.00×
Operating expenses
¥2.901B
0.98%
1.01×
Cash and investments
17.13%
Goodwill & intangibles
16.24%
Spread over hurdle
71.29%