10.75
Revenue¥B
10.72
11.43
12.04
12.45
12.76
13.57
14.46
15.00
15.67
11.57
13.22
4.72%
4.49%
27
12.66
Revenue growth%
3.29
3.27
3.04
0.40
1.83
2.78
3.10
1.20
3.24
22.18
9.37
2.78
3.07
55
23.69
Gross margin%
6.60
6.16
6.99
5.78
5.51
2.71
3.93
2.91
0.40
25.48
24.91
2.91
5.64
69
26.19
Operating margin%
8.72
6.61
9.41
8.17
11.05
11.77
10.25
9.58
11.55
9.40
12.79
11.05
9.92
9
5.63
Net margin%
17.63
17.55
20.45
21.38
18.41
19.94
17.12
18.46
19.21
28.82
29.74
18.46
18.44
35
9.132
P/E ratio (avg)x
7.716
8.435
8.747
8.391
8.801
9.586
10.79
11.52
12.82
8.887
7.478
10.79
8.774
7
20.76
EV/EBITx
13.70
13.72
13.91
15.82
15.05
16.29
18.23
17.48
17.14
33.59
35.25
17.14
15.44
16
17.01
FCF yield (avg)%
19.23
22.13
20.08
22.46
20.09
21.60
24.32
26.77
25.44
18.65
3.04
24.32
21.86
78
13.62
FCF margin%
11.13
11.00
12.78
10.42
7.61
4.91
5.39
5.11
2.47
15.69
15.28
5.11
7.96
90
0.926
FCF / Net incomex
2.478
2.580
2.993
3.364
3.281
3.524
3.432
3.851
4.509
1.776
0.832
3.524
3.323
41
26.44
ROIC%
16.94
18.15
15.93
18.44
18.18
18.93
16.05
18.70
19.01
12.38
5.36
18.70
18.31
83
26.14
Return on equity%
16.59
19.40
19.59
19.24
16.99
18.45
19.26
21.96
19.16
4.40
10.31
19.16
19.20
27
25.01
Return on assets%
7.37
9.54
7.88
10.44
8.02
10.19
11.37
11.28
10.64
20.31
6.69
10.64
9.87
28
330.05
EPS¥
359.43
310.27
277.54
300.66
303.96
314.92
336.50
359.75
337.72
351.71
364.00
2.35%
(3.36%)
—
5.02
EPS growth%
16.80
14.49
17.29
18.12
20.68
21.31
23.57
22.72
23.41
4.70
29.34
22.72
19.40
64
563.90
Bookvalue per sh¥
1,342
1,400
1,510
1,748
2,015
2,272
2,585
2,911
3,087
466.26
1,057
12.05%
10.10%
—
676.65
FCF per share¥
596.67
610.61
629.92
610.58
606.38
553.80
586.93
579.89
546.18
658.45
155.61
(2.20%)
(3.12%)
—
145.00
Dividend per sh¥
1,592
1,629
1,781
1,919
1,835
2,017
2,058
2,422
2,733
160.57
390.58
7.33%
8.14%
—
9.30
Div yield (avg)%
31.78
30.88
31.62
30.70
30.88
32.48
31.28
33.84
32.17
15.96
26.94
32.17
31.66
55
22.63
Payout ratio%
8.85
8.62
7.88
8.54
9.23
8.28
7.34
5.77
7.06
13.75
26.28
7.34
8.08
78
8.497
Shares (diluted)M
9.774
8.838
7.902
8.130
9.159
8.580
8.608
9.631
9.322
8.141
8.287
2.77%
1.17%
34
15.10
Buyback yield%
17.21
19.05
18.67
18.91
19.33
22.08
24.36
23.40
24.99
8.09
5.81
23.40
19.19
35
0.527
D/E ratiox
2.399
2.859
2.923
3.158
3.134
3.540
3.419
3.834
3.724
1.457
1.319
3.540
3.146
8
7.109
Enterprise value¥B
4.540
4.646
5.346
5.523
6.006
6.428
7.113
7.109
7.207
3.681
4.570
5.47%
4.60%
82
4.867
LT debt¥B
2.271
2.332
2.454
2.238
2.052
2.031
2.152
1.988
1.957
5.482
2.410
(2.64%)
(3.57%)
11
Revenue
¥15.67B
4.49%
1.00×
Cost of revenue
¥10.97B
4.49%
1.00×
Operating expenses
¥3.264B
3.80%
0.94×
Goodwill & intangibles
14.73%