3.588
Revenue¥B
7.646
8.164
8.784
9.393
10.28
11.34
12.56
13.43
14.89
16.53
3.856
9.96%
9.07%
12
18.93
Revenue growth%
15.00
12.44
12.54
13.63
15.66
18.35
17.98
16.26
15.53
13.84
12.06
16.26
15.26
79
18.04
Gross margin%
1.04
1.14
0.40
2.36
3.64
3.76
6.04
3.94
2.81
4.77
16.45
3.94
3.23
42
9.25
Operating margin%
17.24
19.84
21.26
23.83
24.78
27.11
28.65
30.73
31.19
30.88
16.85
30.73
25.95
73
9.38
Net margin%
2.86
4.04
2.74
3.39
5.43
7.82
7.60
9.82
8.50
6.24
29.42
7.82
5.84
51
7.253
P/E ratio (avg)x
26.25
29.86
28.44
32.01
35.85
41.24
41.97
47.55
55.11
58.56
28.53
47.55
38.54
6
9.178
EV/EBITx
29.50
27.44
27.62
25.74
24.27
21.34
22.43
22.39
22.12
21.21
28.60
22.12
23.35
29
27.12
FCF yield (avg)%
17.37
19.17
17.61
15.61
13.56
12.70
10.80
13.54
12.11
9.21
5.46
12.11
13.55
74
11.99
FCF margin%
28.14
28.82
25.94
28.11
29.25
29.51
29.69
28.68
31.27
30.47
12.57
29.69
29.03
88
0.571
FCF / Net incomex
0.225
0.260
0.298
0.339
0.328
0.368
0.377
0.437
0.414
0.470
1.383
0.414
0.353
28
6.68
ROIC%
8.53
9.91
11.57
10.74
9.61
11.13
11.46
12.57
10.74
10.32
6.30
11.13
10.74
22
19.47
Return on equity%
27.46
24.58
23.91
26.63
28.43
29.37
31.26
32.23
34.41
36.47
23.21
32.23
28.90
8
13.92
Return on assets%
30.74
28.84
27.91
27.21
29.97
30.04
31.00
32.31
34.18
36.39
26.77
32.31
30.39
16
251.88
EPS¥
351.52
398.18
393.66
382.81
352.13
386.81
408.98
385.64
424.78
469.41
268.51
5.92%
3.94%
—
6.70
EPS growth%
7.41
9.37
9.43
7.19
8.12
7.90
7.29
8.90
7.25
10.25
29.30
7.90
8.01
33
112.00
Bookvalue per sh¥
306.11
275.16
301.69
272.87
249.18
240.83
236.26
210.56
197.51
183.50
129.66
(5.94%)
(4.95%)
—
273.52
FCF per share¥
297.60
286.67
342.50
403.11
397.94
462.89
447.87
518.48
548.75
615.17
135.16
9.10%
7.59%
—
176.94
Dividend per sh¥
57.89
60.86
57.82
52.90
52.24
57.26
50.34
44.17
47.89
44.33
175.69
(3.23%)
(3.69%)
—
6.85
Div yield (avg)%
16.91
15.27
14.68
12.13
14.62
15.11
12.67
11.17
10.98
8.52
3.49
11.17
13.64
37
2.23
Payout ratio%
10.83
13.15
10.74
10.23
9.92
11.35
12.70
12.52
13.61
13.53
19.09
12.70
11.93
30
25.48
Shares (diluted)M
23.67
25.88
25.76
22.48
20.43
18.27
16.91
14.65
13.41
12.26
25.83
(9.70%)
(6.85%)
18
7.82
Buyback yield%
17.50
19.58
18.36
20.36
18.09
17.38
14.41
12.42
14.30
12.86
22.52
14.30
17.44
44
1.318
D/E ratiox
0.423
0.406
0.446
0.469
0.501
0.570
0.640
0.677
0.778
0.727
0.126
0.677
0.536
83
12.74
Enterprise value¥B
10.66
9.417
9.769
10.49
9.648
10.11
9.420
8.207
8.637
8.228
11.90
(3.13%)
(1.76%)
94
3.079
LT debt¥B
1.645
1.544
1.631
1.477
1.443
1.453
1.502
1.534
1.660
1.827
4.942
4.83%
0.71%
84
Revenue
¥16.53B
9.07%
1.00×
Cost of revenue
¥10.44B
9.33%
1.02×
Operating expenses
¥2.888B
8.23%
0.93×
Cash and investments
20.97%
Goodwill & intangibles
19.93%