25.30
Revenue¥B
56.11
59.68
64.34
67.08
71.05
75.32
81.27
84.56
90.83
97.42
25.93
6.52%
6.05%
69
17.35
Revenue growth%
9.20
10.55
8.30
9.61
7.96
8.32
6.32
6.96
8.09
9.56
9.26
8.09
8.31
15
22.34
Gross margin%
12.81
15.38
14.69
13.45
15.80
14.94
16.64
18.70
20.28
17.45
7.82
17.45
15.59
28
4.30
Operating margin%
16.12
13.66
14.65
14.86
14.18
11.50
11.38
9.26
9.57
6.91
13.25
9.57
12.58
10
7.09
Net margin%
14.14
16.38
14.05
11.63
12.34
11.23
10.21
8.83
8.59
5.60
12.01
8.83
11.43
80
26.58
P/E ratio (avg)x
22.21
22.45
23.14
23.49
23.14
20.78
19.06
18.95
16.26
16.94
15.84
18.95
21.49
60
37.34
EV/EBITx
7.621
6.845
6.536
5.623
5.772
6.266
6.219
6.202
6.600
6.277
11.09
6.266
6.272
21
2.96
FCF yield (avg)%
28.89
26.09
26.93
24.69
25.44
24.13
22.43
21.25
23.30
23.42
23.59
23.30
24.41
14
6.20
FCF margin%
6.26
5.16
3.75
4.68
7.68
4.92
4.82
6.63
7.63
9.66
16.75
6.63
5.71
84
0.896
FCF / Net incomex
1.797
1.669
1.594
1.516
1.508
1.497
1.589
1.515
1.650
1.889
1.464
1.589
1.592
68
5.25
ROIC%
8.53
11.29
11.33
9.52
9.34
10.27
7.69
7.79
8.08
5.62
15.05
7.79
8.93
35
10.62
Return on equity%
2.60
1.66
1.67
0.94
0.40
2.24
0.40
0.40
1.11
3.99
7.26
1.11
1.39
85
3.16
Return on assets%
23.79
21.58
19.51
22.17
25.12
25.71
27.47
29.15
28.69
29.90
11.25
28.69
25.42
66
461.50
EPS¥
541.86
638.48
733.47
734.21
863.72
1,023
1,065
1,033
1,243
1,371
487.55
9.68%
11.06%
—
15.47
EPS growth%
28.62
27.06
24.07
22.43
24.30
21.79
19.24
20.76
22.47
22.19
24.69
21.79
22.45
74
108.07
Bookvalue per sh¥
636.60
663.39
643.31
676.73
702.44
797.31
771.98
896.83
993.79
1,159
258.66
10.53%
6.71%
—
381.97
FCF per share¥
767.02
925.35
917.13
954.31
939.06
1,026
1,194
1,344
1,539
1,708
528.43
12.71%
9.75%
—
488.17
Dividend per sh¥
503.53
541.38
499.53
485.94
534.64
573.67
597.26
601.18
602.83
638.77
522.44
3.62%
2.06%
—
27.63
Div yield (avg)%
16.59
13.92
13.95
16.70
18.62
20.21
18.53
17.36
16.91
16.13
20.34
17.36
16.81
21
3.76
Payout ratio%
16.66
15.18
13.01
12.93
12.68
10.17
11.33
9.19
10.19
11.85
24.11
10.19
12.26
87
137.5
Shares (diluted)M
199.1
230.6
224.9
230.0
253.0
286.7
293.7
341.8
367.9
393.9
134.9
9.26%
7.33%
78
15.78
Buyback yield%
17.90
15.88
14.97
13.00
10.38
7.67
8.53
8.25
7.84
9.60
27.82
8.25
9.99
68
0.751
D/E ratiox
1.886
2.002
1.927
1.904
2.127
2.113
2.264
2.483
2.510
2.789
1.277
2.483
2.120
20
71.52
Enterprise value¥B
24.28
22.42
21.63
20.73
20.85
21.83
22.65
22.13
23.54
23.74
25.70
2.63%
(0.27%)
68
35.60
LT debt¥B
89.56
76.37
82.48
70.79
76.54
75.11
77.43
71.64
71.36
70.46
34.29
(1.64%)
(2.10%)
74
Revenue
¥97.42B
6.05%
1.00×
Cost of revenue
¥45.19B
5.89%
0.99×
Operating expenses
¥24.42B
6.05%
1.00×
Property and equipment
17.75%