5.456
Revenue¥B
10.18
10.51
10.80
10.81
10.81
10.88
11.15
11.18
11.14
11.29
5.850
0.88%
1.27%
31
24.41
Revenue growth%
20.30
19.90
17.36
14.51
13.30
14.38
11.51
11.33
10.38
8.10
3.49
11.33
13.84
32
16.32
Gross margin%
30.43
32.38
30.46
32.11
34.93
33.53
32.40
33.34
30.58
33.02
8.62
33.02
32.39
63
15.25
Operating margin%
5.73
2.82
5.65
5.62
5.00
4.74
2.33
4.66
1.94
4.84
11.27
4.66
4.79
28
6.62
Net margin%
21.18
21.09
18.55
20.89
19.69
18.14
16.30
15.20
17.15
19.38
23.47
17.15
18.97
77
19.98
P/E ratio (avg)x
6.031
6.379
5.828
6.491
6.798
6.690
7.438
7.983
8.087
8.393
23.91
7.983
6.744
91
7.430
EV/EBITx
18.82
20.73
20.07
20.32
22.00
24.98
28.12
30.51
33.66
37.54
13.83
30.51
23.49
30
24.12
FCF yield (avg)%
18.93
15.95
14.08
12.52
11.06
13.54
14.51
15.93
13.43
12.07
15.98
13.54
13.81
30
20.66
FCF margin%
9.42
8.25
7.92
10.47
8.44
8.18
8.49
8.24
9.79
10.34
9.73
8.49
8.46
53
0.139
FCF / Net incomex
0.167
0.160
0.167
0.177
0.161
0.164
0.169
0.155
0.173
0.179
1.117
0.169
0.167
14
25.05
ROIC%
0.40
0.40
0.40
1.52
0.51
0.40
0.40
0.40
0.40
0.40
2.61
0.40
0.40
51
9.36
Return on equity%
22.56
19.96
22.19
22.45
21.48
22.10
22.65
21.62
20.53
23.27
14.94
22.10
22.14
87
26.76
Return on assets%
27.20
25.60
25.65
26.66
25.43
26.61
28.74
27.76
26.21
29.00
4.60
27.76
26.63
93
131.41
EPS¥
242.93
257.66
243.14
237.85
266.48
258.38
301.25
308.72
294.33
332.67
137.67
4.54%
4.15%
—
13.19
EPS growth%
6.56
4.87
6.16
7.62
5.34
2.72
1.12
1.41
1.47
2.98
5.60
1.47
3.93
87
50.96
Bookvalue per sh¥
231.18
227.34
209.43
199.17
213.13
203.06
208.85
228.19
222.31
217.22
225.61
0.38%
(0.50%)
—
149.71
FCF per share¥
120.22
118.46
113.68
107.18
112.65
124.78
120.49
134.04
124.53
109.86
196.82
(0.50%)
0.18%
—
150.64
Dividend per sh¥
69.14
68.11
78.36
77.79
81.48
95.86
112.40
120.51
133.25
159.54
100.77
14.38%
8.78%
—
11.83
Div yield (avg)%
19.19
21.28
18.72
21.56
20.22
20.47
23.40
23.02
23.09
24.50
24.56
23.09
21.42
69
6.29
Payout ratio%
12.92
10.47
11.80
12.66
10.21
9.13
9.65
9.48
7.10
5.84
17.01
9.13
9.93
41
19.30
Shares (diluted)M
32.04
34.53
40.53
41.31
41.29
43.87
50.79
60.02
62.36
66.12
20.00
9.87%
9.23%
71
22.11
Buyback yield%
25.34
26.25
26.27
27.61
27.89
29.17
30.34
28.00
28.49
27.48
24.77
28.49
27.75
22
1.673
D/E ratiox
0.395
0.404
0.396
0.387
0.375
0.404
0.447
0.463
0.493
0.552
0.757
0.463
0.404
78
5.021
Enterprise value¥B
12.25
11.98
13.11
12.09
11.14
11.76
12.82
13.57
14.57
16.31
7.024
7.92%
3.65%
16
10.37
LT debt¥B
2.014
1.822
1.985
1.989
2.173
2.187
2.380
2.429
2.626
2.511
12.18
2.94%
2.21%
44
Revenue
¥11.29B
1.27%
1.00×
Cost of revenue
¥7.858B
1.20%
0.99×
Operating expenses
¥1.417B
0.77%
0.95×
Goodwill & intangibles
19.33%