5.986
Revenue¥B
4.581
4.790
4.907
5.034
5.123
5.443
5.777
6.061
6.267
6.633
6.453
5.30%
4.35%
26
25.18
Revenue growth%
25.07
23.25
22.63
22.41
23.71
22.91
21.24
18.26
18.41
20.55
3.35
20.55
22.52
22
24.48
Gross margin%
13.27
16.07
16.14
15.57
17.08
15.53
17.43
16.24
18.47
20.74
27.41
17.43
16.19
88
9.96
Operating margin%
28.91
31.62
34.33
33.65
34.58
36.35
34.28
36.13
37.57
40.21
12.55
36.35
34.46
74
7.49
Net margin%
3.95
4.58
4.57
3.60
1.49
0.40
2.62
5.58
5.59
4.22
6.56
4.22
4.08
70
16.66
P/E ratio (avg)x
14.71
14.98
16.15
16.81
18.66
17.60
17.10
16.90
16.20
14.89
24.48
16.90
16.50
42
31.81
EV/EBITx
24.54
22.92
24.01
23.68
23.73
26.38
29.18
30.78
28.85
25.38
28.39
28.85
24.96
73
6.44
FCF yield (avg)%
9.39
11.94
9.76
12.00
11.56
11.23
13.18
15.76
14.95
12.29
5.88
13.18
11.97
51
24.84
FCF margin%
14.04
15.35
17.48
15.51
14.75
17.54
18.92
20.26
20.85
20.24
9.74
20.24
17.51
51
0.906
FCF / Net incomex
0.168
0.149
0.154
0.139
0.136
0.147
0.138
0.126
0.115
0.121
1.336
0.126
0.138
58
11.33
ROIC%
10.28
11.40
10.41
12.58
11.72
11.63
9.52
11.97
11.74
10.67
23.80
11.63
11.51
7
24.22
Return on equity%
28.02
28.29
30.42
28.90
28.59
28.18
26.90
25.02
27.70
28.59
4.84
27.70
28.24
47
19.96
Return on assets%
16.94
15.19
14.09
11.37
12.29
14.36
14.51
11.79
10.47
11.36
14.60
11.79
13.19
65
166.00
EPS¥
258.05
279.96
304.89
341.95
327.09
370.21
394.76
437.48
439.30
492.58
179.70
8.53%
6.82%
—
2.56
EPS growth%
0.41
0.40
2.22
2.69
0.40
3.08
0.61
3.42
3.94
1.56
13.39
3.08
1.89
48
201.02
Bookvalue per sh¥
376.42
345.35
374.96
391.21
359.87
378.48
336.51
332.83
303.62
284.28
95.49
(4.61%)
(1.97%)
—
321.37
FCF per share¥
83.80
83.40
81.34
78.21
70.33
64.04
72.58
66.22
72.97
82.08
234.91
3.14%
(0.83%)
—
294.73
Dividend per sh¥
223.46
198.39
205.48
181.99
179.72
176.09
149.71
129.12
130.28
111.94
145.70
(9.03%)
(7.07%)
—
22.55
Div yield (avg)%
31.62
30.72
29.50
30.00
31.47
30.52
32.93
32.55
29.64
30.43
24.86
30.52
30.62
21
28.92
Payout ratio%
30.51
32.51
35.04
32.25
33.95
32.44
31.96
34.18
36.75
35.21
26.63
34.18
33.23
70
21.40
Shares (diluted)M
28.45
32.52
34.35
35.23
33.48
39.09
41.57
48.63
57.25
66.82
22.03
14.82%
9.69%
17
4.59
Buyback yield%
21.81
20.16
21.59
19.90
21.24
18.44
18.50
20.98
19.48
22.44
10.37
19.48
20.57
81
1.642
D/E ratiox
0.958
1.020
1.037
1.099
1.112
1.190
1.256
1.226
1.333
1.411
0.895
1.256
1.151
33
3.416
Enterprise value¥B
0.964
0.861
0.892
0.761
0.789
0.752
0.767
0.681
0.649
0.665
4.284
(3.36%)
(3.24%)
78
2.153
LT debt¥B
2.138
2.130
2.062
2.151
2.231
2.427
2.388
2.488
2.382
2.781
6.321
4.51%
2.59%
5
Revenue
¥6.633B
4.35%
1.00×
Cost of revenue
¥4.331B
4.16%
0.98×
Operating expenses
¥1.039B
4.38%
1.00×
Cash and investments
15.89%