1.629
Revenue¥B
6.365
6.753
7.036
7.576
8.150
8.786
9.502
10.05
10.55
11.19
1.733
6.54%
6.66%
32
21.15
Revenue growth%
22.39
20.58
19.93
21.80
19.95
19.42
17.06
19.94
20.51
19.52
26.69
19.52
19.94
72
14.57
Gross margin%
14.66
16.13
16.37
15.83
15.47
15.13
16.29
19.17
20.88
20.09
26.75
19.17
16.21
62
26.47
Operating margin%
30.56
32.77
33.78
34.84
35.05
35.49
36.90
38.75
38.88
36.86
18.82
36.90
35.27
6
10.42
Net margin%
25.95
28.32
26.77
25.57
23.66
25.58
23.65
26.47
28.61
26.49
24.90
26.47
26.21
27
20.61
P/E ratio (avg)x
37.08
39.61
39.16
36.00
36.50
38.49
40.40
44.74
49.56
54.06
20.62
44.74
39.38
39
23.49
EV/EBITx
44.66
49.83
52.68
59.07
64.10
77.08
83.71
98.79
114.9
116.9
36.55
98.79
70.59
70
25.68
FCF yield (avg)%
30.39
28.62
26.12
28.33
29.11
28.76
27.21
29.68
30.70
27.80
27.42
28.76
28.69
65
6.79
FCF margin%
13.26
11.05
8.31
10.38
8.54
6.12
7.52
7.70
7.50
4.57
13.80
7.50
8.00
58
0.838
FCF / Net incomex
0.156
0.170
0.164
0.174
0.180
0.162
0.153
0.149
0.138
0.141
0.204
0.149
0.159
51
16.02
ROIC%
9.33
9.10
11.53
11.21
9.06
6.63
8.99
11.12
8.80
9.00
10.42
8.99
9.08
59
4.35
Return on equity%
18.25
16.03
13.87
16.20
18.15
16.76
15.71
18.09
19.38
20.72
6.13
18.09
17.42
84
21.44
Return on assets%
6.79
5.84
4.52
1.60
4.13
1.63
1.76
2.40
2.11
2.26
19.35
2.11
2.33
75
143.88
EPS¥
151.79
147.85
141.33
153.15
171.03
174.01
193.56
196.46
194.62
202.00
160.80
3.38%
3.00%
—
16.76
EPS growth%
8.63
6.22
3.72
5.64
4.92
5.47
8.34
5.37
6.93
6.28
22.51
6.28
5.93
23
114.77
Bookvalue per sh¥
141.94
163.81
189.66
190.02
197.85
211.09
206.43
221.73
223.60
246.55
127.41
4.50%
5.70%
—
43.11
FCF per share¥
129.37
148.56
145.54
166.60
194.82
220.32
228.90
243.08
293.51
291.14
96.91
8.37%
10.27%
—
81.31
Dividend per sh¥
161.04
170.03
171.89
202.89
221.43
241.12
233.81
265.64
307.42
308.31
79.92
6.84%
8.00%
—
3.65
Div yield (avg)%
10.39
12.35
9.95
12.53
10.36
12.91
15.56
14.77
13.45
13.08
19.49
13.45
12.72
51
17.69
Payout ratio%
13.64
13.46
13.71
10.96
9.28
7.69
7.83
5.86
6.85
7.79
7.80
7.69
8.56
83
20.96
Shares (diluted)M
18.58
17.16
18.69
18.92
21.63
20.08
18.56
17.11
17.06
18.14
20.79
(3.46%)
(0.36%)
66
16.68
Buyback yield%
14.18
15.43
16.74
16.48
19.24
17.15
18.50
16.55
14.88
14.14
8.89
16.55
16.51
43
0.155
D/E ratiox
1.180
1.209
1.106
1.196
1.124
1.073
1.142
1.239
1.217
1.134
1.429
1.142
1.161
52
6.353
Enterprise value¥B
5.264
5.104
5.027
5.373
5.599
5.421
5.208
5.615
5.960
6.079
8.866
1.66%
2.32%
22
6.138
LT debt¥B
6.602
6.409
5.857
5.467
5.892
6.385
6.472
5.763
6.210
5.750
8.776
(0.49%)
(0.62%)
57
Revenue
¥11.19B
6.66%
1.00×
Cost of revenue
¥7.514B
6.57%
0.99×
Operating expenses
¥2.170B
6.73%
1.01×
Cash and investments
20.83%