7.710
Revenue¥B
7.272
7.693
8.111
8.507
9.104
9.795
10.23
10.56
10.90
11.44
8.133
4.68%
5.40%
50
14.91
Revenue growth%
10.77
9.97
12.84
11.98
10.77
9.81
7.23
5.90
3.56
0.69
25.91
5.90
9.89
80
3.95
Gross margin%
21.20
18.30
16.20
13.92
15.56
17.34
19.76
21.06
19.35
16.43
14.59
19.35
17.82
39
7.58
Operating margin%
23.67
26.42
23.99
25.68
28.67
25.89
28.35
30.59
33.59
33.12
13.43
30.59
27.38
13
9.30
Net margin%
17.72
17.79
14.82
15.68
17.87
18.71
19.36
17.18
14.77
13.55
15.03
17.18
17.45
48
20.53
P/E ratio (avg)x
27.45
26.36
26.56
23.11
24.56
24.89
24.40
24.84
21.03
21.26
32.81
24.40
24.70
28
27.26
EV/EBITx
17.05
16.96
17.23
16.54
17.22
18.10
19.66
20.35
21.72
20.35
37.00
20.35
17.66
43
29.39
FCF yield (avg)%
8.70
6.23
6.92
7.33
6.90
5.35
7.46
9.42
7.87
6.50
3.64
7.46
7.12
22
4.99
FCF margin%
20.85
20.70
17.87
15.46
18.07
20.48
17.51
20.14
17.84
16.13
12.29
17.84
17.97
67
0.692
FCF / Net incomex
0.143
0.134
0.144
0.141
0.136
0.145
0.150
0.129
0.119
0.106
1.520
0.129
0.138
32
8.67
ROIC%
21.22
20.92
18.94
17.03
17.87
18.66
19.69
18.48
17.59
15.26
7.99
18.48
18.57
65
27.21
Return on equity%
10.55
13.09
12.04
10.48
9.25
10.25
9.83
11.14
13.34
11.53
23.43
11.14
10.84
15
28.67
Return on assets%
7.39
6.03
4.59
7.40
8.92
6.62
8.98
8.49
7.36
6.68
14.66
7.36
7.38
77
160.37
EPS¥
94.65
91.36
88.63
95.52
84.05
78.62
80.40
84.07
83.45
84.90
172.72
0.20%
(1.44%)
—
12.08
EPS growth%
17.33
19.30
20.15
17.49
19.94
21.98
19.31
21.07
21.55
20.78
18.48
21.07
20.05
22
60.99
Bookvalue per sh¥
135.73
159.07
154.81
150.01
153.08
172.86
186.49
185.78
194.33
218.15
97.98
7.34%
6.64%
—
104.27
FCF per share¥
90.09
88.17
93.22
101.12
93.12
95.89
92.83
88.54
95.29
85.63
119.73
(1.66%)
(0.12%)
—
95.62
Dividend per sh¥
80.58
81.55
86.06
98.10
111.87
112.17
131.78
145.33
168.51
191.66
44.39
11.37%
10.26%
—
3.64
Div yield (avg)%
27.26
30.15
29.26
27.49
30.15
31.59
33.19
34.39
33.37
31.69
13.72
33.19
30.87
12
27.10
Payout ratio%
1.44
2.58
5.42
8.15
10.16
7.46
7.75
8.81
11.79
11.84
4.94
8.81
7.95
48
30.81
Shares (diluted)M
25.41
22.15
19.69
17.93
16.10
14.44
14.64
13.07
11.72
11.10
29.22
(7.18%)
(9.27%)
39
18.31
Buyback yield%
21.94
21.26
21.91
20.73
20.13
17.93
20.40
22.92
23.03
24.76
3.12
22.92
21.59
19
0.501
D/E ratiox
0.918
0.803
0.792
0.727
0.647
0.646
0.590
0.614
0.626
0.595
0.298
0.614
0.646
81
5.103
Enterprise value¥B
18.67
21.94
23.45
26.58
29.46
31.72
37.71
45.34
45.40
48.03
10.32
10.27%
11.64%
66
3.972
LT debt¥B
3.236
3.293
3.580
3.647
4.201
4.187
4.710
5.210
5.844
6.255
2.374
8.29%
7.09%
73
Revenue
¥11.44B
5.40%
1.00×
Cost of revenue
¥7.416B
5.31%
0.99×
Operating expenses
¥2.610B
5.16%
0.98×
Cash and investments
15.34%