24.18
Revenue¥B
21.94
23.26
24.47
25.95
27.40
28.41
30.38
32.37
33.86
26.77
27.48
5.47%
5.49%
26
16.98
Revenue growth%
9.87
9.85
6.98
6.00
5.81
3.07
6.04
8.36
7.21
5.37
16.48
6.04
7.09
70
8.27
Gross margin%
14.73
17.18
16.14
17.55
20.44
20.76
23.36
23.42
25.48
4.39
13.76
23.36
18.99
55
6.55
Operating margin%
4.17
2.15
0.41
0.40
0.40
0.40
0.40
0.82
1.64
27.75
5.48
0.40
0.61
36
2.18
Net margin%
20.31
20.48
23.24
21.89
19.79
18.64
16.11
14.65
12.34
3.77
14.04
16.11
19.76
30
11.19
P/E ratio (avg)x
43.03
49.02
52.49
51.00
48.63
56.20
53.68
56.54
53.41
30.04
17.08
53.68
51.75
43
34.89
EV/EBITx
65.11
71.31
77.92
79.58
95.67
108.4
126.7
138.4
155.3
7.025
6.116
126.7
87.62
88
27.54
FCF yield (avg)%
19.71
17.07
14.79
16.98
19.21
17.31
17.60
19.20
20.68
7.82
11.26
19.20
18.40
93
26.96
FCF margin%
1.66
0.40
2.30
4.92
6.95
8.24
6.54
6.88
4.29
12.48
29.27
6.88
4.61
91
0.516
FCF / Net incomex
0.522
0.540
0.569
0.562
0.605
0.551
0.575
0.562
0.556
0.500
1.463
0.562
0.559
74
19.17
ROIC%
7.67
5.00
4.64
5.66
8.58
7.07
4.94
6.62
8.74
12.25
23.51
7.07
6.14
76
28.96
Return on equity%
18.92
19.10
17.54
15.40
12.80
13.13
12.47
12.79
14.33
16.92
5.94
12.80
14.87
69
15.48
Return on assets%
23.58
22.33
22.38
21.26
21.01
19.67
20.65
19.55
17.36
17.25
24.23
19.67
21.14
71
117.56
EPS¥
535.63
525.07
557.32
523.96
483.14
521.99
493.17
497.51
565.58
122.89
128.47
1.54%
0.51%
—
14.24
EPS growth%
17.60
15.82
13.09
15.56
13.74
11.23
11.74
12.58
10.99
24.66
13.19
11.74
13.41
20
503.41
Bookvalue per sh¥
676.64
635.98
594.34
583.07
619.34
639.92
688.43
737.58
710.09
586.95
348.36
4.02%
(0.99%)
—
641.72
FCF per share¥
866.47
920.10
991.44
944.08
1,025
1,130
1,079
1,209
1,297
391.42
300.02
6.56%
5.32%
—
110.66
Dividend per sh¥
895.76
943.97
1,046
1,135
1,287
1,341
1,401
1,525
1,502
647.14
365.06
5.77%
8.92%
—
18.62
Div yield (avg)%
20.17
21.56
22.43
21.47
23.70
21.73
21.40
20.35
22.26
27.89
10.00
21.73
21.51
12
19.49
Payout ratio%
20.92
23.32
24.99
25.39
22.44
25.01
22.04
19.31
17.90
8.99
21.59
22.04
22.24
11
31.92
Shares (diluted)M
41.90
42.00
39.14
40.84
41.56
43.61
38.35
38.71
33.07
31.15
31.84
(4.13%)
(1.93%)
11
5.06
Buyback yield%
31.68
33.71
32.98
34.88
33.99
34.32
37.05
38.23
41.12
12.26
28.80
37.05
34.15
84
1.167
D/E ratiox
0.742
0.839
0.823
0.810
0.850
0.809
0.804
0.794
0.826
0.722
0.816
0.809
0.810
88
16.65
Enterprise value¥B
1.571
1.683
1.666
1.775
1.611
1.483
1.412
1.519
1.643
13.17
22.81
(1.53%)
(0.44%)
34
5.823
LT debt¥B
1.833
1.782
1.841
1.708
1.597
1.446
1.577
1.680
1.828
18.05
20.50
1.36%
(0.08%)
30
Revenue
¥33.86B
5.49%
1.00×
Cost of revenue
¥19.99B
5.45%
1.00×
Operating expenses
¥5.879B
5.71%
1.02×
Cash and investments
16.18%
Goodwill & intangibles
15.45%