6.184
Revenue¥B
7.466
7.446
7.440
7.577
7.907
8.230
8.401
8.546
8.535
8.530
6.418
1.53%
1.69%
92
13.41
Revenue growth%
21.54
21.33
23.14
20.60
18.00
19.23
17.71
15.73
13.43
14.08
13.39
15.73
18.61
27
27.78
Gross margin%
21.92
23.93
25.19
26.82
24.57
24.20
23.97
23.78
25.65
25.00
28.94
24.20
24.38
67
27.23
Operating margin%
12.33
11.67
13.49
13.75
16.33
13.76
13.92
15.08
16.06
17.53
27.64
15.08
13.84
47
27.63
Net margin%
15.39
14.39
13.74
12.08
10.29
13.15
14.34
12.21
14.73
15.12
28.61
14.34
14.04
59
15.94
P/E ratio (avg)x
12.83
12.78
12.19
10.93
12.09
12.77
11.84
12.67
13.32
13.79
30.62
12.77
12.72
85
30.72
EV/EBITx
14.06
15.10
15.34
17.49
20.05
19.58
22.59
26.33
29.79
33.38
18.64
26.33
19.82
47
22.73
FCF yield (avg)%
21.64
22.77
20.12
18.32
19.20
19.75
21.16
20.51
20.20
21.84
19.32
20.51
20.35
26
4.16
FCF margin%
17.89
16.76
19.61
16.93
16.50
17.97
16.28
16.06
14.10
15.07
8.77
16.06
16.63
92
0.951
FCF / Net incomex
0.366
0.347
0.335
0.360
0.304
0.286
0.305
0.287
0.284
0.265
0.348
0.286
0.304
57
25.20
ROIC%
17.31
14.81
16.41
13.81
13.85
14.13
15.07
14.76
17.34
16.55
27.24
15.07
14.94
83
13.59
Return on equity%
14.57
11.96
11.65
11.22
12.50
14.02
13.94
15.49
13.42
14.65
27.27
14.02
13.68
32
8.24
Return on assets%
22.10
20.10
22.07
22.73
25.40
22.50
22.12
22.74
23.87
22.66
10.56
22.66
22.58
29
200.52
EPS¥
105.01
116.03
107.79
99.59
107.79
119.49
124.73
112.46
102.75
111.65
220.28
0.71%
(0.10%)
—
10.21
EPS growth%
19.70
21.99
21.84
20.48
18.32
16.68
18.35
18.59
16.72
15.40
3.47
16.72
18.47
9
129.88
Bookvalue per sh¥
59.36
64.09
68.15
73.23
82.56
86.28
88.43
99.71
113.28
116.29
91.05
7.09%
8.46%
—
106.48
FCF per share¥
90.07
96.91
113.87
113.11
122.45
137.80
154.71
168.62
182.63
189.18
150.04
9.09%
7.03%
—
126.80
Dividend per sh¥
30.89
34.28
36.15
39.56
43.01
37.82
34.98
32.70
30.75
32.48
161.07
(5.46%)
1.33%
—
5.20
Div yield (avg)%
28.57
29.92
31.19
31.42
33.52
31.73
31.73
29.89
30.59
30.43
9.72
30.59
30.89
24
17.17
Payout ratio%
22.02
21.79
23.93
24.90
26.50
23.98
25.50
22.65
23.05
20.12
26.46
23.05
23.49
62
8.582
Shares (diluted)M
14.52
13.91
15.24
17.57
18.44
18.02
19.23
21.82
25.26
27.17
8.839
8.07%
8.19%
9
15.09
Buyback yield%
12.99
10.29
8.39
6.40
8.80
10.84
10.66
7.80
6.99
5.21
7.44
7.80
8.60
84
0.735
D/E ratiox
1.366
1.426
1.313
1.338
1.462
1.598
1.733
1.916
1.999
2.031
1.631
1.916
1.530
16
3.968
Enterprise value¥B
6.682
6.177
5.875
6.169
5.787
5.469
5.590
5.897
5.636
6.296
1.524
1.70%
0.43%
30
1.052
LT debt¥B
7.380
7.584
8.602
9.588
10.97
10.61
11.43
13.65
15.39
17.96
6.250
10.37%
10.83%
57
Revenue
¥8.530B
1.69%
1.00×
Cost of revenue
¥4.588B
1.59%
0.99×
Operating expenses
¥1.015B
2.18%
1.05×
Cash and investments
16.57%