5.534
Revenue¥B
6.623
6.798
7.188
7.478
7.906
8.081
8.338
8.604
9.071
9.270
5.975
3.23%
3.72%
91
4.99
Revenue growth%
12.43
14.84
15.32
14.84
14.54
16.56
15.46
18.36
16.08
14.48
7.43
16.08
15.08
46
22.16
Gross margin%
22.84
19.97
20.56
23.47
21.42
22.20
23.51
22.12
20.23
23.20
9.52
22.20
22.16
38
22.01
Operating margin%
0.40
0.40
1.07
3.84
3.52
5.69
5.86
3.80
3.45
6.19
11.21
5.69
3.66
26
14.70
Net margin%
12.95
10.01
7.20
6.80
3.93
2.07
3.06
3.61
4.26
1.38
25.00
3.06
4.09
56
16.09
P/E ratio (avg)x
18.64
16.16
15.95
13.88
12.32
11.08
9.900
10.27
10.01
10.89
26.51
10.27
11.70
76
34.05
EV/EBITx
26.58
30.35
29.21
26.50
25.35
27.34
29.09
28.98
28.65
32.14
35.36
28.98
28.82
68
13.80
FCF yield (avg)%
16.13
16.79
17.70
18.39
20.22
21.62
20.10
18.61
15.88
18.44
7.20
18.61
18.41
6
24.68
FCF margin%
22.39
22.42
20.79
19.48
20.60
18.95
17.24
17.56
18.95
19.33
8.58
18.95
19.40
27
1.513
FCF / Net incomex
0.531
0.552
0.589
0.623
0.621
0.598
0.674
0.741
0.697
0.688
1.534
0.688
0.622
7
27.72
ROIC%
24.33
26.50
24.70
26.62
26.46
25.53
27.68
29.00
27.27
24.44
2.07
27.27
26.48
87
29.99
Return on equity%
12.62
13.18
12.89
13.37
15.18
16.86
15.64
17.75
19.80
17.21
19.78
17.21
15.41
57
2.69
Return on assets%
29.42
27.53
24.88
26.33
24.45
27.13
25.61
26.75
28.55
29.49
25.16
27.13
26.94
68
154.48
EPS¥
607.78
634.74
718.60
810.12
875.53
876.51
838.53
983.49
1,004
1,158
165.97
5.75%
6.69%
—
18.80
EPS growth%
2.95
1.11
0.61
0.40
0.40
0.40
0.40
1.74
3.19
5.17
25.77
1.74
0.86
84
337.17
Bookvalue per sh¥
301.80
337.37
357.97
410.06
448.07
478.13
509.07
485.24
466.44
440.52
300.75
(0.34%)
3.98%
—
83.98
FCF per share¥
296.96
331.12
382.97
376.78
356.47
384.58
440.09
435.19
440.66
440.14
459.96
4.31%
4.52%
—
378.87
Dividend per sh¥
441.84
460.46
465.82
434.29
448.32
498.05
516.12
491.37
556.64
555.25
171.92
4.37%
1.73%
—
15.08
Div yield (avg)%
24.67
22.10
21.40
23.83
21.16
19.36
21.66
23.53
26.37
23.49
10.94
23.49
22.80
50
13.56
Payout ratio%
14.25
16.38
16.55
14.41
14.90
12.25
9.97
9.85
9.54
7.45
11.29
9.85
13.25
66
16.94
Shares (diluted)M
30.47
31.55
35.91
41.65
42.92
47.83
53.78
59.29
67.94
81.24
17.07
13.61%
12.34%
18
16.10
Buyback yield%
24.91
23.64
23.16
22.20
23.06
24.60
21.77
24.31
21.44
20.23
18.32
21.77
23.11
53
1.106
D/E ratiox
1.642
1.594
1.588
1.882
1.838
2.165
2.166
2.298
2.517
2.669
1.153
2.298
2.024
82
3.758
Enterprise value¥B
8.303
7.742
8.370
8.336
7.816
8.048
9.154
9.963
9.975
10.42
6.177
5.91%
2.46%
53
3.689
LT debt¥B
5.296
5.653
6.252
6.107
5.692
5.848
6.660
7.011
7.190
7.481
3.055
5.62%
4.82%
40
Revenue
¥9.270B
3.72%
1.00×
Cost of revenue
¥5.154B
3.91%
1.02×
Operating expenses
¥1.933B
3.51%
0.98×
Cash and investments
15.91%