8.804
Revenue¥B
11.79
12.85
13.86
14.90
15.77
17.23
18.27
19.09
20.45
22.06
9.164
6.94%
7.25%
30
14.43
Revenue growth%
9.58
8.49
8.36
5.76
4.45
5.09
2.19
0.96
0.40
1.09
7.80
1.09
4.77
91
23.02
Gross margin%
24.93
24.25
23.01
24.39
25.57
23.02
23.05
25.58
24.62
21.71
2.18
23.05
24.32
70
15.73
Operating margin%
22.01
24.32
21.90
20.63
18.53
16.97
16.80
18.77
18.95
21.60
8.46
18.77
19.79
75
29.76
Net margin%
21.97
19.93
19.78
18.97
18.21
16.59
15.23
16.28
15.75
17.50
18.40
16.28
17.85
40
35.31
P/E ratio (avg)x
30.40
30.18
32.87
32.29
38.90
40.47
41.86
48.08
52.03
62.81
14.48
48.08
39.68
77
27.64
EV/EBITx
21.98
23.34
23.93
27.49
30.78
33.78
38.45
42.84
48.14
53.55
28.80
42.84
32.28
69
23.56
FCF yield (avg)%
10.45
12.37
14.58
16.24
14.47
14.89
12.53
13.07
11.07
11.15
4.56
12.53
12.80
76
7.80
FCF margin%
23.76
22.11
21.11
18.20
19.33
22.18
22.22
23.79
24.79
22.83
13.99
22.83
22.20
37
0.694
FCF / Net incomex
2.542
2.792
3.077
3.332
3.404
3.556
3.948
4.405
4.346
4.231
0.120
4.231
3.480
26
7.88
ROIC%
20.06
19.55
17.85
15.95
15.12
16.41
14.24
16.76
16.27
17.75
23.32
16.41
16.58
6
7.07
Return on equity%
8.04
9.77
8.11
5.40
4.63
4.84
3.22
1.35
0.40
2.03
10.17
2.03
4.74
55
2.77
Return on assets%
12.68
14.63
14.40
14.56
15.57
15.78
16.26
16.25
13.66
14.69
24.17
15.78
14.66
76
439.34
EPS¥
361.87
311.90
321.74
288.89
245.00
244.27
223.59
223.43
191.81
180.17
470.64
(5.96%)
(7.31%)
—
5.88
EPS growth%
11.92
14.25
13.32
13.02
13.30
12.98
11.54
11.82
12.38
13.70
8.93
12.38
13.00
84
451.28
Bookvalue per sh¥
353.10
387.50
394.52
443.77
432.25
414.16
411.98
446.34
484.93
551.46
210.35
4.99%
5.53%
—
155.32
FCF per share¥
458.21
503.04
521.39
526.84
617.22
739.63
866.51
969.47
1,093
1,175
379.27
13.74%
11.56%
—
185.53
Dividend per sh¥
215.41
228.60
224.63
219.76
219.38
243.20
264.82
291.72
318.65
295.38
495.21
6.13%
2.48%
—
25.23
Div yield (avg)%
16.63
18.62
18.44
16.07
17.38
14.65
13.12
10.69
12.76
12.52
6.21
12.76
15.36
55
29.89
Payout ratio%
16.78
16.59
14.58
14.14
11.77
14.35
14.99
12.13
13.13
15.56
18.52
14.35
14.46
89
27.94
Shares (diluted)M
16.67
15.81
16.66
14.68
14.52
14.29
13.86
11.81
10.42
10.58
27.67
(6.12%)
(5.92%)
91
5.44
Buyback yield%
8.63
11.19
11.64
10.41
9.73
11.56
9.11
7.17
5.17
4.57
22.77
7.17
9.42
41
0.468
D/E ratiox
0.856
0.882
0.959
0.844
0.910
0.869
0.931
0.839
0.904
0.859
0.480
0.869
0.876
53
17.81
Enterprise value¥B
11.27
12.94
13.35
15.84
17.99
18.84
20.70
23.68
27.29
31.29
3.517
11.71%
10.59%
12
28.50
LT debt¥B
20.36
18.70
20.64
18.42
19.41
19.54
19.53
19.70
21.53
21.68
7.186
2.24%
1.73%
93
Revenue
¥22.06B
7.25%
1.00×
Cost of revenue
¥11.79B
7.59%
1.03×
Operating expenses
¥4.317B
6.64%
0.94×
Cash and investments
15.90%