978.2
Revenue¥B
1,035
1,022
1,037
1,060
1,099
1,098
1,101
1,137
1,152
1,139
1,048
0.72%
1.03%
19
16.88
Revenue growth%
14.23
11.61
13.51
10.56
12.07
14.43
12.26
10.49
11.72
8.84
12.47
11.72
11.89
51
2.83
Gross margin%
6.34
3.64
6.06
5.39
7.80
8.95
7.87
8.57
9.57
6.74
17.57
8.57
7.27
88
10.38
Operating margin%
29.12
27.29
29.43
29.21
28.96
28.73
31.11
32.74
30.17
28.97
11.36
30.17
29.16
59
21.34
Net margin%
29.53
26.58
29.53
26.68
28.97
27.02
25.58
27.78
27.26
26.75
23.33
27.02
27.14
56
11.93
P/E ratio (avg)x
23.30
22.71
22.77
20.84
22.13
19.51
20.04
19.53
19.96
18.55
37.05
19.53
20.44
70
27.72
EV/EBITx
6.796
6.896
6.539
5.850
5.379
5.986
6.155
5.879
5.290
5.556
20.26
5.879
5.932
74
20.62
FCF yield (avg)%
28.70
29.97
29.29
30.36
30.48
32.13
31.69
32.71
31.42
32.73
23.17
32.13
30.95
78
18.24
FCF margin%
2.87
5.70
5.99
3.57
5.50
8.15
9.37
8.24
10.57
10.06
25.63
9.37
7.07
54
1.201
FCF / Net incomex
0.946
1.059
1.016
1.117
1.002
1.115
1.042
1.136
1.088
1.089
1.097
1.089
1.074
66
25.83
ROIC%
13.58
11.82
11.51
13.64
13.69
15.38
18.36
19.26
21.21
21.71
24.36
19.26
14.53
20
5.54
Return on equity%
21.38
22.15
22.44
24.42
23.14
24.24
25.96
28.88
29.96
32.22
9.27
28.88
24.33
27
3.15
Return on assets%
26.55
26.49
24.18
23.33
21.22
19.36
16.46
18.43
17.01
18.43
23.67
18.43
20.29
93
77.76
EPS¥
155.25
158.29
173.06
177.80
193.74
178.57
198.79
204.75
184.19
164.82
85.90
(3.18%)
1.58%
—
26.28
EPS growth%
3.22
5.53
6.69
7.54
7.84
6.19
5.62
6.93
8.28
10.74
14.25
6.93
6.81
87
65.84
Bookvalue per sh¥
260.07
302.48
314.50
308.04
303.75
359.72
401.99
460.30
493.80
554.65
301.82
12.80%
8.22%
—
328.35
FCF per share¥
347.92
408.22
427.48
441.08
455.62
427.99
481.33
504.31
565.24
634.51
353.56
6.85%
6.66%
—
299.75
Dividend per sh¥
300.23
287.61
297.76
293.91
295.52
275.43
290.65
305.60
292.55
301.19
126.96
0.38%
0.13%
—
17.23
Div yield (avg)%
24.51
22.52
19.82
20.73
19.02
16.19
17.91
17.23
17.35
14.94
8.98
17.23
18.46
10
20.81
Payout ratio%
2.42
1.43
4.37
3.66
6.47
4.90
6.57
9.34
8.76
8.46
11.33
8.46
5.69
15
1.828
Shares (diluted)B
1.884
1.784
1.923
1.934
2.144
2.257
2.530
2.667
2.624
2.666
1.812
4.45%
3.67%
68
15.27
Buyback yield%
3.60
3.51
4.31
5.01
4.71
6.11
7.56
10.13
9.79
9.30
29.85
9.30
5.56
73
0.442
D/E ratiox
0.149
0.146
0.160
0.180
0.209
0.205
0.226
0.210
0.223
0.233
0.437
0.223
0.207
10
712.7
Enterprise value¥B
167.5
179.6
177.4
161.2
151.5
160.7
162.1
158.5
149.9
138.8
420.9
(1.73%)
(0.75%)
13
977.3
LT debt¥B
1,416
1,414
1,559
1,571
1,632
1,545
1,566
1,544
1,683
1,645
634.3
0.16%
1.38%
62
Revenue
¥1.139T
1.03%
1.00×
Cost of revenue
¥610.8B
0.82%
0.98×
Operating expenses
¥250.7B
1.21%
1.02×
Goodwill & intangibles
18.29%