22.44
Revenue¥B
22.33
22.91
23.47
23.41
23.20
23.82
24.23
24.55
25.01
25.64
23.43
2.02%
1.47%
63
13.28
Revenue growth%
13.36
14.64
16.17
15.08
13.60
15.63
13.96
15.49
13.00
14.38
24.78
14.38
14.51
56
2.11
Gross margin%
20.11
19.52
19.43
18.92
20.92
23.00
24.05
26.14
24.74
24.82
29.32
24.74
21.96
76
20.31
Operating margin%
19.84
19.29
21.48
23.64
21.68
22.92
23.10
24.08
23.24
22.71
28.97
23.10
22.82
57
17.21
Net margin%
27.34
29.51
27.43
26.56
27.75
28.93
27.55
26.60
26.71
24.23
11.40
26.71
27.39
70
7.608
P/E ratio (avg)x
29.61
32.65
38.02
39.11
44.31
41.43
47.76
46.38
46.20
46.84
22.47
46.38
42.87
27
20.50
EV/EBITx
17.17
18.00
20.14
22.40
20.12
17.98
17.58
15.72
14.33
15.35
10.56
15.72
17.78
87
7.08
FCF yield (avg)%
17.99
20.59
22.75
25.18
26.41
23.58
20.93
20.73
22.49
22.76
4.14
22.49
22.62
49
25.38
FCF margin%
20.91
20.00
22.94
23.91
21.18
23.19
23.21
23.33
22.53
19.71
6.25
23.19
22.73
26
0.204
FCF / Net incomex
1.053
1.124
0.996
1.001
1.003
0.872
0.817
0.753
0.662
0.654
1.614
0.753
0.934
40
20.07
ROIC%
4.37
4.14
1.56
0.40
1.39
0.44
2.47
0.40
0.40
0.40
10.32
0.40
0.91
41
20.64
Return on equity%
12.75
12.30
10.40
11.99
12.08
12.35
11.09
13.86
12.57
11.74
15.36
12.35
12.19
79
23.42
Return on assets%
25.49
26.00
25.26
23.58
25.34
24.72
24.08
23.29
20.37
20.30
22.25
23.29
24.40
70
276.80
EPS¥
114.63
116.35
105.56
104.41
101.31
96.10
102.93
104.46
89.14
89.55
301.36
(2.44%)
(3.04%)
—
27.87
EPS growth%
12.00
9.93
9.94
10.89
8.21
10.03
7.13
7.66
9.67
10.82
22.73
9.67
9.94
68
146.91
Bookvalue per sh¥
159.07
167.10
188.54
217.31
257.93
288.23
295.53
286.25
306.91
337.35
320.76
5.52%
8.86%
—
151.17
FCF per share¥
272.53
291.45
289.39
263.25
290.97
268.28
280.82
302.70
273.58
273.92
409.27
(1.20%)
(1.06%)
—
189.11
Dividend per sh¥
316.86
314.23
351.11
358.19
397.32
410.99
470.74
537.23
614.12
702.64
328.50
12.08%
9.57%
—
22.39
Div yield (avg)%
14.76
12.26
12.12
12.81
12.77
15.02
12.72
13.41
16.35
18.05
3.28
15.02
13.11
76
29.13
Payout ratio%
12.49
14.37
12.01
14.64
16.24
19.22
17.44
16.23
16.19
16.80
16.95
16.80
16.21
39
73.19
Shares (diluted)M
68.32
69.45
69.86
77.51
78.31
71.49
74.53
80.87
77.55
88.23
74.42
2.42%
2.42%
10
13.79
Buyback yield%
25.69
24.13
25.98
27.90
29.20
27.78
26.39
28.82
27.35
27.93
21.12
27.78
27.57
81
0.317
D/E ratiox
2.640
2.672
3.050
3.086
3.032
3.619
3.891
4.149
4.834
5.811
0.358
4.149
3.352
24
17.66
Enterprise value¥B
18.79
20.53
19.17
18.11
20.67
19.19
21.73
20.11
19.38
20.10
8.271
(0.56%)
1.88%
30
17.46
LT debt¥B
8.043
8.094
9.346
10.38
10.40
11.12
10.48
10.72
11.74
11.49
3.833
2.02%
3.65%
56
Revenue
¥25.64B
1.47%
1.00×
Cost of revenue
¥17.50B
1.44%
1.00×
Operating expenses
¥3.766B
1.75%
1.03×
Cash and investments
16.22%
Property and equipment
13.88%