10.22
Revenue¥B
24.62
25.28
26.08
26.68
26.85
27.04
27.87
27.89
28.79
11.43
11.88
1.53%
1.85%
28
17.86
Revenue growth%
1.35
0.63
2.11
0.90
0.40
2.57
1.49
1.60
2.44
11.69
24.90
1.60
1.42
93
11.07
Gross margin%
1.25
2.12
4.99
6.07
5.48
3.96
6.20
3.36
1.33
27.50
3.77
3.96
3.79
47
3.85
Operating margin%
9.24
9.45
9.68
12.28
11.58
9.46
8.92
7.77
6.83
7.19
23.78
8.92
9.35
50
24.32
Net margin%
9.60
8.25
5.41
2.82
4.29
2.46
3.42
6.13
4.58
25.62
24.94
4.29
5.00
62
35.96
P/E ratio (avg)x
18.17
16.93
18.68
17.92
16.67
18.44
19.23
20.79
18.62
32.39
10.18
18.62
18.51
68
37.21
EV/EBITx
40.64
46.59
45.65
44.48
46.96
45.59
47.89
49.62
46.58
37.98
15.97
46.96
46.12
84
5.90
FCF yield (avg)%
31.66
34.01
31.29
28.42
28.97
30.37
32.39
33.46
35.64
11.86
12.80
32.39
32.02
22
12.50
FCF margin%
24.16
21.33
23.99
21.83
24.36
26.88
24.99
23.86
24.69
27.92
19.45
24.69
24.08
25
0.429
FCF / Net incomex
1.130
1.093
1.093
0.999
0.974
0.976
0.874
0.914
1.004
0.679
0.853
0.974
1.002
73
17.85
ROIC%
10.62
7.62
4.98
3.88
3.20
0.78
0.48
2.50
4.30
18.66
7.80
2.50
4.09
34
23.08
Return on equity%
18.28
17.47
16.44
18.48
18.32
20.94
20.84
19.76
18.44
16.95
28.10
19.76
18.38
25
11.47
Return on assets%
20.54
22.84
21.09
18.97
17.62
15.85
15.08
17.20
19.23
29.90
26.47
17.20
19.10
7
716.39
EPS¥
1,311
1,520
1,492
1,754
1,863
2,200
2,347
2,726
2,686
769.19
763.84
8.89%
10.05%
—
17.75
EPS growth%
25.54
25.54
24.49
23.76
23.85
24.72
25.02
28.01
28.66
28.40
25.59
25.02
24.89
51
434.56
Bookvalue per sh¥
500.27
546.66
548.89
521.35
522.40
576.99
576.19
612.33
590.15
231.72
687.31
2.51%
0.59%
—
312.69
FCF per share¥
1,130
1,190
1,220
1,263
1,496
1,759
2,007
2,259
2,502
563.93
355.27
14.65%
10.13%
—
256.37
Dividend per sh¥
580.91
529.27
484.05
538.96
600.59
680.70
738.63
810.29
829.41
391.27
760.46
9.00%
4.73%
—
14.71
Div yield (avg)%
19.75
17.43
17.88
18.91
16.13
15.34
14.76
13.66
16.20
2.22
10.38
15.34
16.82
23
14.25
Payout ratio%
17.92
17.93
18.27
16.46
19.11
16.97
18.20
16.70
17.12
14.97
6.72
17.12
17.52
61
39.40
Shares (diluted)M
55.11
62.42
62.31
61.95
56.91
59.09
67.53
65.09
73.33
40.30
41.54
3.43%
4.79%
41
2.24
Buyback yield%
4.16
1.29
2.93
5.72
6.27
7.29
6.78
4.17
4.02
13.97
25.94
6.27
4.17
5
1.648
D/E ratiox
0.724
0.637
0.639
0.584
0.583
0.574
0.525
0.562
0.602
1.661
1.717
0.574
0.593
71
17.34
Enterprise value¥B
19.40
17.54
17.55
17.99
17.63
15.60
15.92
14.48
14.87
4.260
11.45
(3.74%)
(1.15%)
62
22.13
LT debt¥B
5.959
6.034
6.728
7.867
8.752
9.020
8.717
9.833
11.23
5.026
20.14
7.38%
7.78%
65
Revenue
¥28.79B
1.85%
1.00×
Cost of revenue
¥15.57B
1.70%
0.99×
Operating expenses
¥4.797B
2.29%
1.04×
Goodwill & intangibles
17.91%