1.875
Revenue¥B
3.651
3.645
3.664
3.778
3.795
3.878
3.887
4.001
4.038
4.007
2.033
1.09%
1.09%
51
17.04
Revenue growth%
25.34
26.98
24.33
24.55
26.50
26.18
26.86
24.05
23.50
23.81
23.36
24.05
24.95
82
15.43
Gross margin%
35.29
33.63
35.22
36.14
36.41
33.64
35.08
34.25
34.57
33.31
22.74
34.25
34.82
38
5.08
Operating margin%
13.42
10.47
8.72
8.08
5.56
4.31
4.94
4.70
2.38
4.59
21.63
4.59
5.25
68
16.35
Net margin%
16.99
16.47
14.61
16.86
18.74
17.64
16.62
13.71
15.98
13.43
27.37
15.98
16.54
38
37.45
P/E ratio (avg)x
37.67
36.97
39.15
41.25
40.54
46.17
54.24
59.02
57.67
64.15
23.42
57.67
43.71
74
15.15
EV/EBITx
12.32
13.77
13.13
13.85
14.35
14.08
13.95
15.63
16.26
16.70
37.55
15.63
14.01
72
18.77
FCF yield (avg)%
14.13
16.70
18.97
20.36
19.63
20.11
18.97
21.47
23.39
21.24
17.47
21.24
19.87
25
23.90
FCF margin%
2.13
2.74
3.99
4.93
4.98
3.48
3.37
1.38
3.59
4.68
29.74
3.48
3.54
71
0.703
FCF / Net incomex
1.088
1.204
1.294
1.331
1.378
1.357
1.302
1.419
1.558
1.725
0.681
1.419
1.344
12
12.61
ROIC%
24.30
24.63
26.91
28.96
28.40
28.71
30.86
33.64
32.18
29.75
21.24
30.86
28.83
13
12.51
Return on equity%
9.19
8.58
7.69
6.41
3.76
6.00
4.69
6.23
6.56
7.34
17.32
6.23
6.48
75
7.95
Return on assets%
35.31
35.11
33.00
35.06
34.60
33.44
36.39
34.85
32.86
33.09
5.71
33.44
34.72
80
578.68
EPS¥
593.14
618.02
598.26
655.70
649.89
617.34
620.29
711.48
798.51
926.18
620.71
7.34%
5.22%
—
15.48
EPS growth%
4.14
5.18
4.26
6.90
4.85
2.07
1.14
2.62
3.11
1.67
19.63
2.07
3.62
28
214.63
Bookvalue per sh¥
518.35
528.02
562.30
539.48
584.26
539.90
479.89
532.87
572.15
639.32
175.74
1.82%
3.25%
—
192.95
FCF per share¥
682.16
660.42
760.79
758.11
750.35
776.54
923.72
924.68
994.79
1,087
219.84
7.69%
4.78%
—
92.05
Dividend per sh¥
429.30
484.13
503.40
597.11
618.48
729.36
865.29
1,015
1,117
1,166
248.97
13.53%
11.00%
—
16.49
Div yield (avg)%
18.57
16.15
17.72
19.10
21.23
23.10
20.89
23.18
23.92
22.53
7.94
23.10
21.06
67
6.96
Payout ratio%
9.43
10.89
13.11
12.31
10.44
9.02
9.14
8.61
8.72
11.20
12.09
9.02
9.94
69
4.209
Shares (diluted)M
6.167
6.981
8.358
9.164
9.784
10.44
10.44
12.66
12.59
12.95
4.119
5.77%
7.54%
51
14.95
Buyback yield%
19.86
21.49
21.39
19.92
21.30
19.76
19.46
19.21
16.64
16.46
3.38
19.21
19.81
32
0.394
D/E ratiox
1.077
1.009
0.927
0.864
0.923
0.933
0.956
0.959
0.957
0.874
0.872
0.956
0.945
85
0.481
Enterprise value¥B
0.986
1.069
1.103
1.013
1.071
0.962
0.854
0.910
0.956
1.031
2.288
(0.76%)
0.89%
89
2.700
LT debt¥B
0.176
0.190
0.172
0.179
0.188
0.161
0.159
0.163
0.140
0.131
2.979
(6.90%)
(2.20%)
28
Revenue
¥4.007B
1.09%
1.00×
Cost of revenue
¥2.769B
1.11%
1.00×
Operating expenses
¥574.0M
1.02%
0.99×
Property and equipment
16.63%
Goodwill & intangibles
16.08%