6.637
Revenue¥B
24.66
25.99
26.41
27.83
28.50
29.98
31.19
32.12
32.51
34.15
6.996
3.68%
3.75%
77
14.83
Revenue growth%
17.32
17.31
20.06
17.49
16.08
17.77
19.74
18.23
17.64
20.25
24.99
18.23
17.70
94
8.30
Gross margin%
9.89
11.05
10.06
11.63
11.59
10.29
9.86
12.05
10.67
11.54
7.70
10.67
10.86
88
12.96
Operating margin%
20.13
22.64
25.22
27.38
25.95
23.63
23.23
25.47
25.63
24.72
14.57
24.72
24.97
9
22.04
Net margin%
15.38
12.69
14.73
14.99
15.22
13.40
10.61
11.70
13.15
15.08
16.92
13.15
14.06
50
10.66
P/E ratio (avg)x
10.83
12.34
11.55
13.30
14.34
15.87
16.63
16.32
19.06
21.94
6.371
16.63
15.10
25
26.05
EV/EBITx
34.68
36.85
36.12
39.31
40.85
45.14
50.90
51.92
62.22
67.46
32.94
51.92
42.99
75
28.90
FCF yield (avg)%
23.74
21.68
23.90
22.42
21.76
20.77
22.89
21.40
21.77
24.73
29.17
21.77
22.09
74
26.94
FCF margin%
33.44
34.00
32.45
33.58
33.95
34.05
33.62
31.13
32.02
31.49
12.18
32.02
33.51
48
0.137
FCF / Net incomex
1.458
1.432
1.507
1.337
1.238
1.361
1.242
1.170
1.283
1.414
0.110
1.283
1.349
36
5.80
ROIC%
24.98
22.34
19.79
21.45
22.75
19.92
17.93
15.12
14.25
12.81
24.46
15.12
19.85
86
16.77
Return on equity%
16.43
15.48
18.06
18.06
17.90
19.45
18.44
20.00
18.51
20.35
16.68
19.45
18.25
39
26.91
Return on assets%
16.95
14.24
13.01
10.53
8.33
6.41
3.47
3.31
2.42
0.70
8.05
3.31
7.37
36
309.50
EPS¥
280.45
318.13
312.66
313.52
317.88
303.40
307.22
306.34
350.49
397.51
318.16
4.57%
3.80%
—
22.04
EPS growth%
25.20
25.30
28.28
27.48
29.41
30.72
28.79
27.42
24.71
24.11
19.84
27.42
27.45
24
397.28
Bookvalue per sh¥
319.46
302.56
271.49
275.79
276.53
302.25
308.51
282.82
256.27
276.52
250.62
—
(0.46%)
—
368.68
FCF per share¥
83.23
75.15
64.17
58.90
56.25
52.90
55.73
55.75
48.87
47.53
405.87
(3.31%)
(6.15%)
—
352.80
Dividend per sh¥
162.83
157.73
163.91
168.60
177.46
160.07
175.95
182.25
165.14
148.71
365.44
(3.47%)
—
—
25.04
Div yield (avg)%
16.29
15.83
13.39
14.91
16.09
13.15
11.87
14.77
15.77
13.05
17.74
13.15
14.84
95
25.55
Payout ratio%
13.43
11.80
12.67
10.24
13.00
12.00
10.53
11.50
9.53
8.55
2.90
10.53
11.65
19
53.32
Shares (diluted)M
63.57
68.81
63.43
58.75
54.28
55.07
52.63
59.57
67.26
66.00
53.54
3.99%
1.16%
11
8.26
Buyback yield%
5.31
5.54
4.74
7.05
9.68
10.56
12.92
15.40
15.57
17.24
4.61
15.40
10.12
21
1.316
D/E ratiox
0.648
0.700
0.657
0.659
0.717
0.735
0.751
0.784
0.733
0.683
0.807
0.735
0.709
46
13.47
Enterprise value¥B
2.499
2.267
2.326
2.095
2.187
2.206
2.054
2.280
2.219
2.336
8.180
1.33%
(0.27%)
6
22.60
LT debt¥B
14.88
13.61
15.13
14.41
15.72
16.43
15.58
15.36
14.84
15.95
20.98
0.29%
1.02%
23
Revenue
¥34.15B
3.75%
1.00×
Cost of revenue
¥19.44B
3.71%
1.00×
Operating expenses
¥6.644B
4.19%
1.04×