2.929
Revenue¥B
2.755
2.926
3.198
3.452
3.709
4.003
4.354
4.660
4.903
5.363
3.220
7.65%
7.45%
39
26.54
Revenue growth%
17.83
19.51
17.18
15.73
15.05
17.34
18.25
16.89
17.46
17.83
12.52
17.46
17.40
67
23.27
Gross margin%
10.94
13.86
12.00
12.37
14.33
12.20
11.09
8.44
9.09
8.86
26.26
9.09
11.54
51
6.48
Operating margin%
16.97
17.35
17.00
19.73
18.03
20.92
20.89
19.10
18.44
19.97
10.85
19.97
18.77
33
15.21
Net margin%
19.15
18.30
18.17
17.70
15.19
17.53
18.25
18.68
18.33
18.47
19.37
18.33
18.28
74
22.19
P/E ratio (avg)x
10.58
9.720
9.950
9.131
9.672
10.41
10.10
9.205
9.266
10.41
7.263
10.10
9.835
13
18.38
EV/EBITx
42.64
51.68
51.50
56.31
57.96
58.05
65.13
72.58
71.46
79.35
31.49
71.46
58.00
47
8.63
FCF yield (avg)%
11.73
10.43
8.44
11.05
12.09
10.22
9.89
8.42
5.50
7.88
16.08
8.42
10.06
40
12.62
FCF margin%
10.18
8.45
8.31
7.21
6.85
5.81
4.21
2.67
3.78
1.17
17.70
3.78
6.33
12
0.892
FCF / Net incomex
1.842
1.863
1.790
1.750
1.753
1.801
2.004
2.113
2.325
2.353
0.599
2.113
1.852
10
3.54
ROIC%
2.76
5.01
5.90
3.56
5.52
4.43
2.57
0.40
3.34
1.20
10.69
2.57
3.45
54
29.73
Return on equity%
30.39
29.08
31.35
28.48
29.09
28.18
27.94
27.13
25.86
27.37
18.15
27.37
28.33
80
20.85
Return on assets%
27.49
27.96
29.89
28.18
28.75
29.10
26.29
24.60
25.64
26.61
7.14
26.29
27.73
50
86.60
EPS¥
142.20
136.85
124.06
136.05
129.89
117.72
110.49
122.86
114.50
111.69
88.79
(2.97%)
(2.27%)
—
2.29
EPS growth%
5.93
8.48
8.17
6.65
6.78
4.51
7.45
8.86
10.61
11.90
7.86
8.86
7.81
82
91.61
Bookvalue per sh¥
132.70
142.41
133.82
130.06
115.76
122.53
121.82
108.11
96.57
101.78
48.15
(2.54%)
(2.81%)
—
80.83
FCF per share¥
83.67
84.65
76.98
76.02
81.12
80.34
88.58
80.60
75.69
76.49
79.33
(1.17%)
(1.66%)
—
144.68
Dividend per sh¥
112.99
130.43
151.73
178.53
187.07
211.81
220.04
262.90
273.75
281.83
106.94
8.54%
10.44%
—
27.83
Div yield (avg)%
16.08
16.23
18.25
20.70
20.58
21.34
22.02
22.75
22.55
24.91
29.29
22.55
21.02
70
27.92
Payout ratio%
7.35
9.59
10.25
7.60
9.05
9.70
12.59
13.68
11.98
10.10
15.90
11.98
9.90
90
24.38
Shares (diluted)M
22.51
24.87
27.83
31.41
30.71
29.29
31.09
30.75
29.83
32.85
24.33
1.35%
2.90%
33
5.12
Buyback yield%
0.62
0.40
0.40
0.48
0.52
1.54
4.47
2.89
3.73
3.52
16.94
3.52
1.08
69
0.199
D/E ratiox
1.093
1.187
1.392
1.351
1.604
1.755
1.893
2.051
2.054
2.088
1.262
2.051
1.679
61
1.988
Enterprise value¥B
1.965
1.759
1.705
1.798
1.902
1.766
1.627
1.640
1.719
1.588
3.088
(3.54%)
(1.62%)
21
4.235
LT debt¥B
4.317
4.570
4.568
4.503
4.326
3.848
4.003
4.239
4.265
4.068
2.615
(1.22%)
(0.67%)
65
Revenue
¥5.363B
7.45%
1.00×
Cost of revenue
¥2.944B
7.19%
0.98×
Operating expenses
¥1.201B
8.18%
1.07×
Cash and investments
19.21%