6.040
Revenue¥B
4.358
4.592
4.858
5.192
5.469
5.799
6.213
6.572
6.858
7.309
6.644
5.97%
5.92%
57
24.32
Revenue growth%
29.18
30.60
28.44
30.84
28.25
25.98
24.85
22.38
20.74
19.40
22.09
22.38
27.12
8
2.53
Gross margin%
23.14
20.32
19.65
20.22
19.93
18.60
18.41
18.37
16.71
15.50
28.02
18.37
19.12
94
23.85
Operating margin%
32.82
31.18
30.44
27.88
25.42
26.46
28.78
29.59
27.64
29.14
17.44
28.78
28.96
63
16.53
Net margin%
16.23
16.11
14.46
15.85
15.07
14.65
12.46
12.48
11.55
10.89
15.91
12.46
14.56
82
26.43
P/E ratio (avg)x
26.27
24.08
24.79
24.93
24.87
27.33
28.46
31.00
32.61
30.47
16.36
30.47
26.80
36
11.97
EV/EBITx
21.31
24.81
24.11
23.37
23.20
23.55
23.26
26.85
31.10
32.23
21.00
26.85
23.83
57
21.93
FCF yield (avg)%
24.68
24.84
27.64
24.86
26.70
26.73
24.70
24.37
21.88
20.78
12.75
24.37
24.77
17
24.84
FCF margin%
35.60
32.68
33.89
32.97
33.92
36.65
34.64
34.63
32.12
32.50
27.73
34.63
33.91
18
0.471
FCF / Net incomex
1.387
1.517
1.494
1.355
1.365
1.504
1.393
1.545
1.674
1.562
1.251
1.545
1.499
40
24.93
ROIC%
12.01
9.01
9.34
8.41
10.07
8.22
8.93
9.60
11.95
11.24
19.08
9.60
9.47
81
5.36
Return on equity%
0.40
1.70
0.61
3.22
1.09
0.40
0.40
2.85
2.52
0.40
12.80
0.40
0.85
32
11.20
Return on assets%
13.39
15.82
16.25
14.67
14.76
14.27
15.89
16.62
18.32
19.69
7.14
16.62
15.85
37
147.16
EPS¥
92.79
86.71
79.41
78.51
76.81
77.02
75.40
68.86
60.04
59.19
154.83
(5.08%)
(4.46%)
—
28.19
EPS growth%
20.21
20.51
23.26
21.51
22.74
22.47
25.40
23.42
26.17
25.81
29.01
25.40
23.00
88
92.81
Bookvalue per sh¥
137.65
143.87
147.60
160.41
170.42
154.37
156.30
162.50
155.19
163.91
122.96
(0.78%)
2.00%
—
62.02
FCF per share¥
57.31
54.84
63.02
67.09
61.64
59.59
66.88
73.30
69.10
65.26
123.90
1.15%
0.60%
—
150.37
Dividend per sh¥
25.48
25.42
27.62
25.40
27.15
25.42
24.79
26.33
27.71
26.03
70.52
(0.84%)
(1.00%)
—
2.23
Div yield (avg)%
28.31
29.94
32.50
33.41
35.19
38.09
35.42
34.94
32.10
30.27
14.53
34.94
32.95
27
21.64
Payout ratio%
31.18
29.29
31.52
32.10
31.18
28.82
28.92
30.95
32.67
32.41
7.16
30.95
31.18
20
14.52
Shares (diluted)M
14.48
16.36
17.43
17.19
15.65
16.49
16.31
18.32
17.11
18.00
14.34
2.83%
1.45%
30
27.29
Buyback yield%
22.34
23.31
25.24
25.65
23.12
25.02
25.01
27.03
26.56
25.08
9.78
25.08
25.05
41
1.347
D/E ratiox
0.691
0.822
0.902
0.918
0.940
0.948
1.012
1.219
1.440
1.531
1.732
1.219
0.944
27
2.228
Enterprise value¥B
2.307
2.198
2.317
2.430
2.574
2.783
2.729
2.680
2.420
2.565
3.775
(0.07%)
1.86%
93
5.682
LT debt¥B
2.859
3.162
2.948
2.713
2.569
2.496
2.649
2.406
2.330
2.297
3.914
(2.21%)
(1.33%)
62
Revenue
¥7.309B
5.92%
1.00×
Cost of revenue
¥3.944B
5.89%
1.00×
Operating expenses
¥1.488B
5.45%
0.96×
Cash and investments
15.07%