3.818
Revenue¥B
5.250
5.319
5.277
5.434
5.493
5.427
5.509
5.612
5.554
4.110
3.986
0.44%
0.49%
88
8.89
Revenue growth%
10.22
8.92
6.27
8.76
10.09
9.39
7.25
6.04
4.29
22.40
20.12
7.25
8.84
91
2.14
Gross margin%
14.28
15.80
18.04
20.37
18.13
18.73
16.20
15.86
16.20
6.86
12.12
16.20
16.20
33
16.93
Operating margin%
17.67
20.13
20.60
19.21
22.00
24.58
27.38
26.98
27.81
22.63
10.51
26.98
21.30
45
10.88
Net margin%
1.59
3.55
5.36
7.63
9.09
10.16
12.26
11.02
9.94
13.33
8.66
10.16
8.36
57
32.82
P/E ratio (avg)x
16.97
14.52
13.33
12.23
12.14
11.07
9.421
8.159
7.157
31.91
17.32
9.421
12.19
67
27.80
EV/EBITx
48.89
47.81
56.74
63.77
69.20
77.94
79.68
81.60
87.80
15.12
34.48
79.68
66.49
83
11.17
FCF yield (avg)%
19.11
18.28
17.97
18.96
16.49
17.30
19.13
20.90
21.01
11.05
9.03
19.13
19.03
56
4.80
FCF margin%
10.17
11.37
8.38
6.63
5.50
6.28
7.75
5.42
6.22
11.23
6.28
6.22
7.19
84
1.281
FCF / Net incomex
1.389
1.393
1.269
1.400
1.324
1.193
1.332
1.323
1.323
1.133
0.255
1.323
1.328
60
16.44
ROIC%
24.16
27.14
27.02
25.99
26.16
25.66
23.17
24.08
23.98
10.78
5.76
24.08
24.91
10
11.28
Return on equity%
16.19
13.74
16.66
15.43
17.96
15.60
17.41
18.67
17.44
17.27
25.47
17.44
16.43
76
28.81
Return on assets%
9.98
11.81
14.00
15.76
16.52
18.16
16.27
16.03
15.41
21.13
8.04
16.27
15.58
51
198.33
EPS¥
172.37
193.25
209.37
208.49
231.48
243.45
237.40
244.10
261.71
207.47
214.50
4.65%
4.39%
—
11.60
EPS growth%
14.49
16.95
14.24
13.01
13.13
10.38
9.94
10.56
13.32
11.11
4.83
10.56
13.23
81
104.63
Bookvalue per sh¥
89.70
85.23
75.53
74.93
69.10
74.75
80.51
81.97
79.69
144.97
35.51
1.24%
(2.42%)
—
203.66
FCF per share¥
280.20
334.63
398.87
430.89
520.89
615.96
653.61
709.30
787.51
186.83
198.03
12.82%
13.14%
—
237.84
Dividend per sh¥
178.28
193.74
204.48
223.31
218.31
206.57
209.42
221.97
202.55
115.78
226.91
(1.93%)
1.10%
—
18.96
Div yield (avg)%
25.31
23.94
22.62
19.79
17.85
17.51
20.28
21.23
18.49
16.60
11.13
18.49
20.75
29
22.75
Payout ratio%
22.84
23.28
21.76
21.49
20.00
22.64
23.99
22.05
21.54
4.04
19.76
22.05
22.35
22
7.685
Shares (diluted)M
9.330
9.428
10.03
11.18
10.59
10.92
11.90
13.20
14.69
7.778
8.058
5.61%
3.10%
91
8.07
Buyback yield%
28.30
29.24
31.09
30.45
28.20
27.59
27.90
27.53
26.08
18.08
18.96
27.59
28.05
44
1.161
D/E ratiox
1.052
1.123
1.213
1.141
1.081
0.970
0.870
0.928
0.880
1.416
0.375
0.928
1.067
59
3.695
Enterprise value¥B
3.380
3.028
2.838
2.488
2.529
2.724
2.900
2.535
2.438
2.529
3.939
(0.41%)
(5.55%)
67
4.296
LT debt¥B
8.324
7.967
7.436
7.108
7.690
7.874
9.150
10.57
9.802
0.312
3.935
6.64%
2.48%
58
Revenue
¥5.554B
0.49%
1.00×
Cost of revenue
¥3.460B
0.34%
0.98×
Operating expenses
¥584.0M
1.36%
1.09×
Goodwill & intangibles
17.33%
Cash and investments
15.83%