2.945
Revenue¥B
9.210
9.824
10.41
10.78
11.28
12.17
13.14
14.03
14.86
15.69
3.061
6.82%
6.29%
29
3.23
Revenue growth%
23.63
23.10
26.07
27.27
27.38
27.73
26.26
26.85
24.98
26.76
29.62
26.76
26.51
90
7.65
Gross margin%
6.21
3.98
5.89
3.48
0.96
2.14
1.81
1.71
2.83
2.51
10.96
2.14
2.67
53
19.45
Operating margin%
29.21
29.35
31.56
31.56
30.83
29.32
28.22
28.01
28.46
29.84
22.72
28.46
29.33
47
9.80
Net margin%
9.92
9.47
12.23
9.94
11.50
10.37
8.94
7.89
8.36
5.45
7.74
8.36
9.69
17
26.09
P/E ratio (avg)x
6.057
6.689
7.149
7.261
7.469
7.336
6.860
7.037
6.333
6.843
35.41
6.860
6.949
53
11.84
EV/EBITx
16.09
15.90
18.89
19.81
19.66
21.34
20.69
20.20
23.61
24.12
12.79
21.34
20.00
88
7.82
FCF yield (avg)%
33.79
31.38
31.92
29.55
30.83
32.29
32.63
30.90
30.15
31.86
3.11
31.86
31.62
79
24.34
FCF margin%
12.46
10.88
10.38
12.28
11.35
8.79
5.84
4.25
4.02
3.88
2.37
4.25
9.58
53
0.614
FCF / Net incomex
1.906
1.777
1.734
1.929
1.936
1.891
1.883
1.902
2.113
2.281
0.811
1.902
1.904
87
19.77
ROIC%
2.25
3.80
1.56
0.40
0.40
3.23
3.29
5.23
3.05
4.11
4.77
3.29
3.14
6
26.99
Return on equity%
18.27
19.38
21.38
23.23
21.93
22.78
25.77
22.99
22.07
24.59
28.76
22.99
22.42
23
17.03
Return on assets%
12.47
12.43
11.19
13.00
13.19
13.09
14.76
16.60
14.99
13.19
26.35
14.76
13.14
42
303.85
EPS¥
301.33
310.86
322.51
313.09
283.84
247.51
217.01
239.78
236.06
228.00
332.23
(4.29%)
(3.33%)
—
29.14
EPS growth%
21.71
20.14
18.84
17.20
17.56
15.40
17.71
20.07
17.52
19.05
23.36
17.71
18.28
70
153.80
Bookvalue per sh¥
91.96
84.70
86.60
87.45
86.76
86.46
97.12
101.17
102.56
95.02
293.85
1.83%
0.77%
—
58.60
FCF per share¥
308.80
336.22
300.27
304.03
264.71
239.97
214.83
234.77
215.44
206.71
269.81
(4.83%)
(3.02%)
—
336.02
Dividend per sh¥
349.31
344.53
367.48
399.48
427.99
414.40
436.47
439.68
444.95
480.40
262.26
2.34%
3.57%
—
13.84
Div yield (avg)%
4.46
6.59
7.70
7.15
9.56
12.31
12.97
12.27
12.94
10.95
29.59
12.31
10.25
21
4.04
Payout ratio%
18.58
21.20
19.94
20.26
19.40
22.34
23.21
23.89
24.19
23.09
16.47
23.21
21.77
50
17.64
Shares (diluted)M
24.53
27.87
29.37
32.18
35.14
35.75
36.08
36.98
35.69
38.67
17.77
1.93%
6.18%
20
5.09
Buyback yield%
0.40
3.20
2.42
3.35
3.17
1.85
0.66
0.40
0.40
1.19
16.42
0.66
1.52
50
1.040
D/E ratiox
1.004
1.143
1.244
1.420
1.664
1.684
1.884
1.954
1.911
2.202
1.738
1.911
1.674
19
1.340
Enterprise value¥B
5.020
4.892
5.621
6.123
6.917
6.779
6.369
6.994
6.841
6.725
13.05
(0.56%)
3.11%
24
1.682
LT debt¥B
10.35
9.946
10.07
9.841
11.38
11.77
13.53
12.85
12.68
12.16
6.169
1.33%
3.02%
60
Revenue
¥15.69B
6.29%
1.00×
Cost of revenue
¥9.811B
6.40%
1.01×
Operating expenses
¥3.550B
6.63%
1.03×
Cash and investments
16.82%