19.64
Revenue¥B
19.67
20.62
21.60
23.29
25.17
27.26
29.02
31.43
33.25
35.09
21.30
6.87%
6.51%
60
9.92
Revenue growth%
17.12
16.14
14.97
16.52
19.49
21.15
22.50
25.16
25.48
27.44
11.74
25.16
20.32
81
9.07
Gross margin%
8.08
5.63
4.08
4.70
6.45
4.92
3.22
0.60
1.33
1.84
8.81
1.84
4.39
78
29.33
Operating margin%
17.55
15.76
15.86
16.78
16.55
18.86
16.92
16.79
16.00
16.84
7.94
16.84
16.79
36
20.35
Net margin%
22.14
21.95
20.60
20.40
17.82
17.89
18.56
20.55
23.29
25.83
12.38
20.55
20.58
79
21.65
P/E ratio (avg)x
28.92
32.85
34.17
33.16
36.93
37.85
36.03
36.36
35.19
32.92
31.23
36.03
34.68
92
28.50
EV/EBITx
26.88
26.48
23.45
25.11
27.58
26.93
28.36
26.80
27.51
26.11
33.64
26.93
26.84
88
19.60
FCF yield (avg)%
24.99
22.41
20.23
19.33
17.40
15.53
16.69
18.87
19.73
17.24
18.15
17.24
19.10
73
8.73
FCF margin%
27.37
24.64
22.44
24.50
25.15
22.21
25.04
26.86
28.31
30.38
28.80
26.86
25.10
79
0.405
FCF / Net incomex
0.526
0.478
0.507
0.464
0.437
0.466
0.424
0.376
0.392
0.418
1.628
0.418
0.451
81
4.94
ROIC%
24.95
26.66
25.96
27.99
27.23
27.98
25.73
23.82
21.54
21.70
17.62
23.82
25.84
26
11.63
Return on equity%
7.10
6.77
7.75
6.97
8.98
11.20
9.73
8.55
7.36
7.56
15.56
8.55
7.66
14
12.13
Return on assets%
8.29
7.41
6.37
6.26
9.03
7.08
6.17
3.43
1.23
0.40
17.55
3.43
6.31
93
812.08
EPS¥
441.10
527.25
509.70
608.89
699.69
760.80
825.00
885.72
878.14
968.15
870.50
6.71%
9.46%
—
2.86
EPS growth%
9.50
10.22
7.70
7.88
8.11
10.29
10.88
10.48
9.92
11.06
26.94
10.48
10.07
94
241.63
Bookvalue per sh¥
459.82
424.83
428.53
442.63
466.62
424.20
398.47
422.44
460.98
452.64
366.70
(0.61%)
0.38%
—
722.62
FCF per share¥
538.29
620.13
631.72
638.56
649.95
754.72
792.42
809.31
856.51
886.49
340.81
6.40%
5.97%
—
578.07
Dividend per sh¥
969.44
1,087
1,232
1,238
1,297
1,271
1,458
1,694
1,678
1,775
648.74
6.48%
8.12%
—
23.06
Div yield (avg)%
17.54
14.98
13.77
13.24
16.20
16.12
17.02
19.61
18.46
15.59
2.32
17.02
16.16
79
23.49
Payout ratio%
3.38
4.02
1.63
3.94
1.98
3.57
1.31
2.34
2.11
4.68
6.42
2.34
2.86
48
34.67
Shares (diluted)M
42.67
43.29
47.68
49.52
52.76
49.30
55.34
59.50
56.55
62.52
35.04
3.45%
4.42%
49
16.31
Buyback yield%
23.06
23.22
23.64
26.18
23.71
23.57
23.70
22.58
19.62
19.55
28.89
22.58
23.40
51
1.440
D/E ratiox
0.129
0.112
0.100
0.088
0.080
0.074
0.067
0.062
0.054
0.055
1.232
0.062
0.077
38
27.18
Enterprise value¥B
8.942
8.901
9.113
7.953
8.562
8.151
8.470
7.723
7.469
7.099
28.53
(3.68%)
(2.39%)
63
28.18
LT debt¥B
1.686
1.729
1.546
1.440
1.460
1.561
1.554
1.524
1.561
1.449
44.71
(0.14%)
(2.74%)
39
Revenue
¥35.09B
6.51%
1.00×
Cost of revenue
¥19.71B
6.56%
1.00×
Operating expenses
¥8.320B
6.51%
1.00×
Cash and investments
16.56%