7.873
Revenue¥B
10.21
10.67
10.99
11.28
11.46
11.88
11.98
12.26
12.53
12.88
8.221
2.37%
2.58%
69
9.36
Revenue growth%
15.16
16.70
14.25
13.43
10.88
9.16
11.09
9.22
10.82
12.09
8.59
10.82
11.59
88
6.10
Gross margin%
26.20
24.12
25.98
25.56
26.95
27.90
25.14
24.21
26.47
28.25
23.57
26.47
26.09
57
21.88
Operating margin%
27.99
25.83
26.02
23.73
26.23
26.37
29.05
31.62
29.17
26.39
16.19
29.05
26.38
34
25.16
Net margin%
11.45
10.08
8.07
10.47
11.48
10.85
9.60
8.34
9.52
7.64
19.81
9.52
9.84
92
25.30
P/E ratio (avg)x
26.84
23.21
25.32
26.53
24.63
22.85
23.34
20.79
17.78
17.18
25.62
20.79
23.28
64
19.83
EV/EBITx
18.34
16.51
17.17
18.33
16.62
16.45
14.77
14.73
15.63
16.52
21.93
15.63
16.52
30
24.22
FCF yield (avg)%
5.90
6.10
3.72
3.80
2.52
1.28
0.40
0.40
0.40
1.15
7.85
0.40
1.90
14
21.07
FCF margin%
24.41
26.03
27.64
25.20
23.19
23.66
24.21
25.93
26.49
26.97
18.28
25.93
25.56
69
1.279
FCF / Net incomex
2.151
2.265
2.325
2.359
2.311
2.285
2.359
2.200
2.286
2.121
1.423
2.285
2.285
79
9.82
ROIC%
13.18
13.32
12.23
13.82
13.38
10.60
8.50
6.15
7.16
7.10
9.25
7.16
11.41
67
20.81
Return on equity%
25.61
26.49
23.52
21.70
21.84
20.50
18.20
20.92
18.93
18.59
10.95
18.93
21.31
59
21.00
Return on assets%
3.71
6.40
5.80
3.45
3.29
1.95
0.96
3.36
2.26
4.17
22.05
2.26
3.40
51
502.82
EPS¥
517.69
520.85
558.46
594.62
576.09
518.06
560.48
525.54
560.88
529.18
515.81
(1.68%)
1.15%
—
11.57
EPS growth%
26.07
24.30
25.49
25.89
24.16
21.51
18.81
19.53
19.87
22.06
25.33
19.87
23.11
6
425.86
Bookvalue per sh¥
259.76
256.31
277.99
288.52
329.26
385.44
426.07
467.48
529.62
615.52
188.77
13.33%
9.71%
—
613.75
FCF per share¥
555.17
553.64
493.58
480.05
470.30
508.32
498.84
525.77
516.21
443.44
104.27
(1.17%)
(3.69%)
—
476.89
Dividend per sh¥
480.33
510.31
615.82
662.29
700.02
772.34
770.78
868.69
901.78
893.68
504.19
5.01%
7.92%
—
17.16
Div yield (avg)%
3.37
3.13
3.19
5.54
3.31
0.91
3.31
6.31
7.02
9.14
25.27
6.31
3.34
8
17.17
Payout ratio%
10.21
11.30
11.08
11.06
11.04
9.62
11.14
12.50
12.94
11.71
9.40
11.71
11.11
7
16.04
Shares (diluted)M
14.97
15.60
15.35
15.23
16.49
15.80
14.81
13.04
12.14
10.91
16.10
(7.94%)
(2.19%)
92
15.60
Buyback yield%
24.11
21.55
21.47
20.60
20.02
19.06
20.45
17.54
17.93
18.65
18.37
18.65
20.23
55
1.566
D/E ratiox
0.578
0.636
0.626
0.637
0.623
0.606
0.590
0.562
0.535
0.522
0.725
0.562
0.598
57
3.330
Enterprise value¥B
2.610
2.318
2.422
2.708
2.467
2.309
2.051
2.111
2.255
2.414
9.534
(0.44%)
0.24%
40
1.995
LT debt¥B
11.25
12.86
12.81
15.15
16.33
17.59
20.24
20.73
21.53
22.49
2.900
6.62%
7.37%
43
Revenue
¥12.88B
2.58%
1.00×
Cost of revenue
¥9.019B
2.58%
1.00×
Operating expenses
¥2.374B
2.37%
0.98×
Property and equipment
16.48%