5.641
Revenue¥B
13.21
12.98
13.14
13.40
13.42
13.59
13.76
13.82
14.15
14.19
5.945
1.12%
0.93%
56
5.25
Revenue growth%
12.40
10.21
8.92
7.17
5.41
4.45
4.19
2.25
1.02
1.40
26.05
2.25
4.93
18
10.77
Gross margin%
23.44
24.60
24.09
23.88
25.47
25.37
24.60
26.19
27.27
28.67
8.05
26.19
24.99
6
16.64
Operating margin%
6.41
8.48
10.52
8.48
11.18
9.97
9.86
11.28
11.84
14.58
18.47
11.28
10.25
28
6.21
Net margin%
22.21
24.47
22.97
25.37
25.92
27.09
26.79
25.81
28.24
27.10
4.34
27.09
25.87
46
28.60
P/E ratio (avg)x
13.08
13.88
13.92
12.20
13.26
12.23
13.27
11.83
12.53
11.69
23.46
12.23
12.80
81
12.71
EV/EBITx
9.395
8.742
9.042
8.144
7.974
7.573
6.997
7.214
6.941
7.622
12.41
7.214
7.798
32
23.28
FCF yield (avg)%
18.56
18.13
18.66
16.17
18.65
16.55
15.05
15.48
14.06
14.44
19.14
15.05
16.36
53
25.82
FCF margin%
22.59
20.98
19.35
17.19
19.70
16.71
19.49
19.31
18.92
17.24
22.56
18.92
19.33
76
0.162
FCF / Net incomex
0.813
0.732
0.726
0.737
0.707
0.771
0.731
0.754
0.671
0.707
0.116
0.731
0.732
64
19.35
ROIC%
18.80
17.14
15.72
15.72
13.82
14.59
15.12
13.88
15.45
14.43
27.30
14.59
15.28
59
27.59
Return on equity%
1.91
0.81
0.40
3.01
1.79
1.68
1.79
2.04
3.31
0.70
26.36
1.79
1.79
43
8.26
Return on assets%
5.15
5.83
7.32
5.62
4.38
2.57
0.72
0.40
0.40
0.40
2.18
0.40
3.47
58
379.63
EPS¥
303.19
303.39
298.50
303.45
336.17
369.94
337.35
308.05
348.09
346.23
416.80
0.59%
2.31%
—
5.26
EPS growth%
27.48
27.30
25.05
27.17
28.14
29.48
29.34
31.86
31.40
29.70
6.55
29.70
28.74
58
339.79
Bookvalue per sh¥
338.43
369.68
418.21
424.52
480.00
545.34
493.28
559.84
565.68
536.08
348.07
2.23%
4.25%
—
136.36
FCF per share¥
493.23
588.51
696.44
699.89
699.89
759.60
880.43
990.87
976.46
985.38
102.85
7.08%
7.77%
—
121.63
Dividend per sh¥
227.06
207.18
180.36
182.17
167.55
172.20
187.87
184.91
185.40
202.60
245.59
3.87%
(1.79%)
—
3.63
Div yield (avg)%
25.26
28.20
25.72
26.70
29.57
28.18
28.01
30.92
33.18
33.12
18.18
30.92
28.19
90
29.26
Payout ratio%
1.51
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.78
9.86
0.40
0.40
21
20.78
Shares (diluted)M
36.96
43.21
44.92
50.29
59.85
71.33
80.44
87.47
102.4
123.6
20.67
15.60%
13.06%
68
20.59
Buyback yield%
8.54
10.19
12.06
9.12
9.10
6.37
4.56
5.10
3.76
1.53
29.35
4.56
7.45
56
0.199
D/E ratiox
1.831
1.915
2.059
2.276
2.129
2.012
2.275
2.227
2.121
1.982
0.736
2.121
2.090
78
6.325
Enterprise value¥B
8.092
7.657
7.488
7.165
6.741
5.891
6.351
5.930
5.552
5.714
11.99
(3.25%)
(4.56%)
26
11.68
LT debt¥B
3.921
3.748
3.535
3.735
4.250
4.174
4.094
4.781
5.361
5.877
13.22
6.69%
3.62%
60
Revenue
¥14.19B
0.93%
1.00×
Cost of revenue
¥8.278B
0.70%
0.98×
Operating expenses
¥1.764B
1.31%
1.04×