23.42
Revenue¥B
26.43
27.22
26.99
26.86
26.62
26.46
27.25
27.95
28.64
28.54
24.53
1.40%
0.67%
22
9.39
Revenue growth%
26.09
25.99
23.64
21.32
21.14
21.19
18.87
15.89
18.17
17.78
10.89
18.17
21.17
34
28.97
Gross margin%
11.68
12.51
10.49
11.54
14.27
13.78
13.78
16.17
16.71
17.80
7.40
16.17
13.78
28
9.50
Operating margin%
25.97
23.71
26.34
25.29
25.44
27.64
28.66
30.54
31.41
30.13
6.98
30.13
26.99
71
27.30
Net margin%
13.43
10.56
12.74
14.99
13.44
12.86
12.10
11.54
10.94
9.78
5.14
11.54
12.42
54
31.01
P/E ratio (avg)x
43.44
49.36
53.40
51.26
51.91
53.72
51.09
50.61
48.99
49.69
22.51
50.61
50.85
81
35.41
EV/EBITx
19.44
18.06
16.19
16.79
15.59
15.17
16.39
15.73
15.95
14.33
17.60
15.73
16.07
68
19.71
FCF yield (avg)%
0.40
0.64
0.40
0.40
2.62
3.53
2.55
3.15
6.08
6.00
25.00
3.53
2.58
10
8.32
FCF margin%
13.00
14.31
12.40
14.50
12.87
12.57
10.67
12.16
11.51
11.72
23.16
11.72
12.48
61
1.006
FCF / Net incomex
1.721
1.616
1.557
1.729
1.647
1.829
2.067
2.059
2.149
2.224
0.713
2.067
1.779
25
5.21
ROIC%
19.51
16.63
19.03
20.88
19.92
17.01
15.04
18.00
18.05
15.54
14.73
17.01
18.02
85
18.94
Return on equity%
26.98
25.35
23.82
26.64
27.26
28.36
29.76
28.29
30.77
31.76
4.99
29.76
27.78
69
9.64
Return on assets%
2.33
0.56
0.40
3.01
1.80
0.40
0.40
0.40
1.34
4.20
7.60
0.40
0.95
9
315.26
EPS¥
707.82
773.20
834.54
835.90
841.28
953.88
931.23
926.73
1,057
1,009
337.23
3.70%
4.18%
—
18.51
EPS growth%
9.52
11.86
9.81
7.45
9.23
9.42
9.25
7.40
8.02
6.30
25.50
8.02
9.24
8
299.81
Bookvalue per sh¥
331.49
316.37
294.05
283.44
295.81
282.67
297.31
317.90
362.95
404.09
85.02
6.44%
1.41%
—
456.79
FCF per share¥
391.38
372.44
382.07
407.78
425.02
416.49
470.49
524.20
523.90
501.56
460.31
3.37%
1.78%
—
184.99
Dividend per sh¥
378.09
350.37
336.32
352.92
401.12
440.73
486.17
470.05
469.39
510.27
244.12
4.93%
2.99%
—
25.98
Div yield (avg)%
24.22
25.58
23.18
24.31
23.87
25.05
24.81
24.30
23.07
24.12
2.61
24.30
24.26
49
2.54
Payout ratio%
9.01
7.04
8.84
8.56
9.13
6.81
4.75
6.65
7.82
9.57
3.96
6.81
8.19
47
45.21
Shares (diluted)M
84.15
89.33
95.77
107.4
120.1
129.7
144.7
142.3
164.4
177.6
46.52
8.14%
8.88%
20
20.26
Buyback yield%
24.13
23.69
26.15
27.01
25.10
22.18
20.25
21.00
21.66
20.62
17.05
21.00
22.94
30
0.252
D/E ratiox
1.063
1.031
1.053
1.043
1.048
1.164
1.350
1.457
1.417
1.525
0.161
1.417
1.113
76
21.90
Enterprise value¥B
16.38
17.24
17.36
19.07
16.51
14.42
13.81
13.33
13.65
12.37
11.32
(5.60%)
(2.77%)
70
11.19
LT debt¥B
21.50
20.47
18.62
18.40
20.05
20.64
19.51
21.26
20.40
19.25
8.478
(0.80%)
(0.76%)
15
Revenue
¥28.54B
0.67%
1.00×
Cost of revenue
¥13.13B
0.61%
0.99×
Operating expenses
¥5.691B
0.85%
1.02×
Cash and investments
18.44%