3.924
Revenue¥B
6.719
6.841
7.004
7.109
7.225
7.407
7.416
7.596
7.541
7.696
4.385
1.27%
1.38%
63
27.65
Revenue growth%
10.02
10.74
13.02
13.89
15.02
13.20
11.09
9.27
9.76
7.25
21.93
9.76
10.91
37
13.17
Gross margin%
13.98
14.80
16.65
15.18
17.09
19.51
20.83
19.14
17.51
18.49
18.24
19.14
17.30
82
22.98
Operating margin%
18.03
17.58
16.10
13.81
10.97
10.59
8.70
8.68
5.99
4.67
4.76
8.68
10.78
12
29.43
Net margin%
31.17
32.14
29.47
28.14
26.88
27.26
26.75
25.95
26.51
24.28
25.11
26.51
27.07
81
15.49
P/E ratio (avg)x
19.30
21.85
21.28
23.17
24.78
24.48
25.86
25.13
26.04
25.77
36.30
25.77
24.63
54
37.88
EV/EBITx
27.67
25.45
23.47
21.66
22.91
23.01
21.68
23.86
24.64
25.43
27.10
23.86
23.67
11
2.83
FCF yield (avg)%
29.47
32.14
30.70
32.05
34.44
31.62
32.94
35.03
33.93
32.52
24.85
32.94
32.33
29
18.40
FCF margin%
5.84
8.06
5.61
6.43
4.26
6.17
7.41
5.21
3.51
5.47
28.93
5.47
5.72
12
1.220
FCF / Net incomex
0.273
0.308
0.351
0.325
0.306
0.318
0.330
0.321
0.337
0.391
1.463
0.330
0.323
86
23.62
ROIC%
32.19
29.38
29.63
30.22
30.14
32.41
34.43
32.80
33.81
34.33
11.31
33.81
32.30
27
23.01
Return on equity%
22.11
19.13
17.15
14.39
11.54
9.49
10.19
9.43
11.88
10.05
29.09
10.05
11.71
76
21.72
Return on assets%
23.09
20.99
21.81
24.03
24.45
27.24
26.57
26.74
25.19
25.39
28.26
26.57
24.82
28
281.07
EPS¥
392.63
430.75
446.01
469.51
485.17
540.74
499.50
537.19
591.66
606.99
302.57
4.58%
3.62%
—
17.25
EPS growth%
9.79
7.73
6.37
7.22
5.28
4.30
4.71
2.19
2.55
3.36
10.30
3.36
5.00
52
342.77
Bookvalue per sh¥
252.85
268.65
237.64
244.85
246.57
252.59
243.14
222.88
240.27
241.88
326.43
(0.38%)
(1.20%)
—
145.16
FCF per share¥
76.25
69.75
71.15
73.99
67.31
71.53
76.64
71.10
69.25
67.52
363.64
0.06%
(1.07%)
—
388.10
Dividend per sh¥
394.69
446.65
495.41
487.02
546.24
657.96
764.68
926.79
1,118
1,179
268.45
16.64%
12.01%
—
8.51
Div yield (avg)%
6.88
8.45
7.15
7.44
8.85
7.59
8.52
11.42
11.46
9.27
6.31
9.27
8.49
9
15.09
Payout ratio%
12.65
14.70
17.33
19.39
18.00
20.05
22.42
20.71
23.55
24.80
5.40
22.42
19.72
17
15.17
Shares (diluted)M
16.29
17.55
17.94
20.77
24.41
25.17
27.53
32.30
33.53
38.13
15.18
9.33%
9.93%
42
3.24
Buyback yield%
25.66
24.58
22.86
22.79
23.55
26.29
28.76
31.68
33.40
34.70
26.65
31.68
25.97
62
1.236
D/E ratiox
2.250
2.338
2.639
3.014
3.084
3.629
3.589
4.266
4.994
4.889
0.177
4.266
3.336
58
1.379
Enterprise value¥B
12.29
13.80
14.10
16.51
17.67
20.36
20.14
23.70
24.72
29.50
7.387
10.80%
10.87%
44
4.124
LT debt¥B
0.442
0.440
0.412
0.444
0.461
0.431
0.452
0.420
0.391
0.408
7.205
(2.41%)
(1.24%)
36
Revenue
¥7.696B
1.38%
1.00×
Cost of revenue
¥4.765B
1.18%
0.98×
Operating expenses
¥1.323B
1.46%
1.01×
Cash and investments
18.47%