5.329
Revenue¥B
7.277
7.241
7.204
7.253
7.255
7.321
7.447
7.553
7.432
7.346
5.462
0.25%
0.20%
36
9.60
Revenue growth%
6.46
7.60
5.43
6.60
3.99
2.01
0.40
1.87
4.69
3.19
6.19
2.01
4.34
80
2.99
Gross margin%
1.53
1.52
4.00
1.99
0.40
0.48
0.40
0.40
0.40
0.40
2.16
0.40
0.44
23
23.25
Operating margin%
19.20
18.16
15.19
17.06
19.44
19.89
20.11
22.59
21.51
21.08
17.55
21.08
19.67
66
4.76
Net margin%
7.19
7.64
9.37
11.02
8.47
6.96
5.61
3.05
0.52
0.40
11.54
3.05
7.08
54
8.017
P/E ratio (avg)x
21.15
18.57
15.94
16.74
14.40
13.12
12.10
12.54
11.68
11.34
37.16
12.10
13.76
69
19.15
EV/EBITx
47.64
52.97
61.38
64.96
70.91
83.99
86.31
94.44
111.9
133.7
29.38
94.44
77.45
90
15.53
FCF yield (avg)%
15.30
15.51
16.83
16.91
17.25
19.71
17.32
15.78
13.35
15.15
16.65
15.78
16.31
38
10.45
FCF margin%
10.12
9.60
9.28
9.10
7.77
5.39
6.43
3.67
5.49
2.80
26.57
5.39
7.10
22
0.211
FCF / Net incomex
1.008
1.068
0.971
0.964
1.016
0.964
1.017
0.909
1.008
1.020
1.448
1.008
1.008
88
23.16
ROIC%
32.61
32.80
30.86
33.15
32.39
30.09
27.80
28.59
29.29
30.44
21.91
29.29
30.65
37
16.69
Return on equity%
21.20
20.66
22.67
23.97
21.89
19.77
17.84
16.83
18.30
19.38
23.80
18.30
20.22
95
4.86
Return on assets%
31.02
31.38
31.49
32.96
35.59
33.88
31.42
29.08
31.10
33.16
22.55
31.42
31.46
7
151.37
EPS¥
274.98
279.08
295.03
288.06
260.05
230.86
208.14
215.35
238.48
247.58
155.11
(0.98%)
(0.59%)
—
15.67
EPS growth%
0.40
1.25
0.40
2.17
0.40
0.40
0.40
2.66
4.28
4.50
10.17
2.66
0.82
17
112.97
Bookvalue per sh¥
92.24
100.24
104.15
104.55
98.65
94.88
89.40
92.63
97.00
95.29
238.50
(0.69%)
1.44%
—
118.75
FCF per share¥
69.99
71.70
66.83
66.27
60.78
60.32
60.57
52.34
45.17
49.57
179.66
(4.00%)
(4.01%)
—
76.19
Dividend per sh¥
290.70
313.71
362.51
375.77
373.01
376.24
355.24
336.71
334.96
390.89
258.29
0.94%
4.41%
—
23.96
Div yield (avg)%
22.48
20.40
17.57
18.83
21.65
20.08
21.77
20.77
19.17
20.31
19.24
20.31
20.35
83
2.06
Payout ratio%
32.75
31.36
32.29
31.94
33.05
34.24
31.59
29.82
30.30
28.66
4.38
30.30
31.77
44
11.70
Shares (diluted)M
13.64
15.63
16.14
18.17
17.63
17.65
16.33
15.53
17.50
17.45
11.54
(0.20%)
3.96%
73
14.22
Buyback yield%
17.78
19.57
21.39
21.89
22.23
23.51
22.52
23.66
24.94
24.65
7.40
23.66
22.38
33
1.137
D/E ratiox
0.130
0.126
0.131
0.149
0.156
0.187
0.186
0.180
0.195
0.217
0.460
0.187
0.168
85
5.105
Enterprise value¥B
0.200
0.214
0.206
0.212
0.223
0.219
0.199
0.204
0.202
0.211
4.062
(1.10%)
(0.65%)
94
2.619
LT debt¥B
1.466
1.720
1.990
2.236
2.692
2.843
3.310
3.895
4.509
4.488
3.458
10.77%
12.87%
10
Revenue
¥7.346B
0.20%
1.00×
Cost of revenue
¥5.142B
0.20%
1.00×
Operating expenses
¥1.418B
0.68%
1.05×
Goodwill & intangibles
19.15%