6.644
Revenue¥B
9.132
9.937
10.57
11.07
12.06
12.76
13.31
14.02
14.91
16.04
7.136
5.87%
6.64%
85
19.56
Revenue growth%
10.37
10.04
12.98
15.19
14.51
14.26
11.75
13.86
14.96
13.52
8.69
13.86
13.69
31
12.06
Gross margin%
10.09
7.85
8.19
8.23
6.80
9.16
10.35
12.65
12.85
14.34
21.09
12.65
9.63
33
9.44
Operating margin%
3.27
4.86
7.14
6.87
5.46
8.12
8.05
7.63
5.88
4.50
25.28
7.63
6.38
75
28.83
Net margin%
19.11
21.07
23.12
20.87
21.06
23.80
22.05
23.23
22.83
25.00
27.10
23.23
22.44
21
9.945
P/E ratio (avg)x
17.90
17.40
19.23
20.59
23.02
25.47
27.41
28.57
27.04
28.26
22.79
27.41
24.24
28
9.595
EV/EBITx
22.58
22.14
21.69
22.45
20.40
18.48
16.45
14.52
15.14
16.23
6.620
16.23
19.44
38
19.93
FCF yield (avg)%
13.89
15.09
17.88
19.34
18.37
20.95
20.38
23.05
22.91
25.54
11.01
22.91
19.86
85
22.74
FCF margin%
24.89
27.85
24.87
22.57
25.37
25.81
23.49
23.54
26.42
26.10
27.69
25.81
25.13
14
1.267
FCF / Net incomex
1.029
1.113
1.162
1.146
1.267
1.417
1.333
1.263
1.252
1.354
1.693
1.333
1.258
62
4.83
ROIC%
15.31
16.54
19.21
22.15
21.51
23.35
26.22
23.59
20.98
19.70
7.49
23.35
21.24
92
4.34
Return on equity%
11.06
12.53
14.97
13.09
10.67
8.70
8.02
5.67
3.48
0.92
28.54
5.67
9.69
25
11.72
Return on assets%
5.83
7.30
5.26
5.56
6.20
7.17
8.20
9.24
8.03
7.67
20.71
8.03
7.24
16
154.35
EPS¥
360.07
403.94
386.21
353.24
326.21
300.57
266.76
248.35
266.69
259.96
170.28
(4.44%)
(2.24%)
—
10.76
EPS growth%
9.78
8.28
9.81
9.33
6.37
7.80
10.67
12.26
10.05
11.49
21.97
10.67
9.79
13
286.27
Bookvalue per sh¥
198.43
190.81
226.48
254.06
300.93
312.07
365.50
398.27
418.54
476.80
302.12
9.64%
9.19%
—
313.17
FCF per share¥
55.42
60.85
69.12
64.81
67.87
77.42
72.68
79.18
81.55
93.76
242.18
6.68%
4.89%
—
54.45
Dividend per sh¥
230.92
252.47
255.18
247.61
268.99
304.24
328.45
332.31
355.18
360.69
148.58
6.04%
3.79%
—
20.32
Div yield (avg)%
24.15
23.73
25.17
26.07
28.59
27.78
28.74
30.46
32.91
35.47
29.37
30.46
28.19
64
24.12
Payout ratio%
12.09
14.51
14.68
16.62
18.83
21.55
23.95
21.12
23.71
22.78
21.64
22.78
19.98
19
39.35
Shares (diluted)M
36.19
34.60
33.77
35.60
37.30
37.99
43.38
41.76
40.77
46.20
39.96
4.38%
2.20%
26
6.47
Buyback yield%
21.02
18.34
16.66
15.36
13.39
15.91
16.84
14.73
16.82
18.81
12.53
16.82
16.74
18
0.948
D/E ratiox
0.490
0.528
0.498
0.452
0.421
0.421
0.425
0.451
0.395
0.392
1.444
0.421
0.438
72
0.973
Enterprise value¥B
11.54
12.99
13.99
14.66
14.61
15.91
18.26
17.50
16.68
16.22
4.837
2.12%
2.85%
90
5.497
LT debt¥B
10.49
10.72
10.79
9.599
10.07
9.727
8.982
8.917
8.473
9.340
9.093
(1.50%)
(1.62%)
75
Revenue
¥16.04B
6.64%
1.00×
Cost of revenue
¥8.105B
6.77%
1.01×
Operating expenses
¥2.537B
6.56%
0.99×
Cash and investments
16.75%