4.663
Revenue¥B
4.017
4.089
4.156
4.261
4.222
4.351
4.335
4.406
4.364
4.356
4.784
0.63%
0.67%
59
21.10
Revenue growth%
11.89
12.66
11.58
12.83
14.25
16.03
15.71
16.57
14.58
15.12
12.21
15.71
14.41
50
5.34
Gross margin%
28.05
26.64
28.36
26.91
27.03
25.06
26.83
24.54
25.74
26.40
26.94
25.74
26.73
66
10.48
Operating margin%
15.39
16.60
18.54
19.89
18.61
17.48
20.31
18.25
20.30
21.06
3.15
20.30
18.58
40
7.21
Net margin%
8.18
5.31
6.13
6.15
3.51
0.68
3.67
0.75
0.40
0.45
11.84
0.68
3.59
72
29.09
P/E ratio (avg)x
23.00
22.22
24.77
27.16
29.25
27.26
29.59
33.24
29.67
26.60
32.61
29.59
27.21
11
16.35
EV/EBITx
15.85
16.15
16.85
16.37
16.40
17.06
18.18
17.40
17.45
17.93
37.29
17.45
16.95
85
8.29
FCF yield (avg)%
13.28
10.56
9.18
11.85
11.52
11.33
9.53
11.12
8.79
10.17
5.47
10.17
10.84
92
22.40
FCF margin%
7.75
9.30
9.45
7.57
8.36
6.50
3.88
4.89
3.42
6.24
22.36
4.89
7.04
17
0.563
FCF / Net incomex
1.101
1.232
1.327
1.360
1.325
1.299
1.211
1.184
1.367
1.469
0.816
1.299
1.312
38
27.55
ROIC%
26.27
27.80
25.44
25.36
23.35
20.99
18.00
20.96
18.67
16.68
19.28
18.67
22.17
77
14.17
Return on equity%
4.96
3.02
4.31
6.75
6.02
4.77
7.70
7.25
10.05
10.35
13.33
7.70
6.38
70
22.95
Return on assets%
2.08
0.40
3.19
4.55
6.09
3.12
5.13
2.59
0.77
2.52
25.21
2.59
2.86
22
154.68
EPS¥
229.01
219.28
242.76
264.02
281.55
275.50
302.26
279.28
303.56
313.17
168.17
2.15%
4.23%
—
9.38
EPS growth%
13.86
12.80
15.51
16.40
19.37
17.40
19.23
17.13
15.35
14.08
25.41
17.13
15.96
14
233.63
Bookvalue per sh¥
358.72
327.33
302.47
279.94
291.00
294.81
264.87
286.19
257.84
277.40
450.73
(0.95%)
(2.91%)
—
88.40
FCF per share¥
86.34
83.68
76.85
78.91
66.74
58.22
60.85
65.68
58.91
50.40
108.19
(5.46%)
(6.11%)
—
313.17
Dividend per sh¥
168.73
170.93
172.00
174.57
198.86
197.67
188.69
173.35
158.43
173.74
170.91
(2.66%)
—
—
29.06
Div yield (avg)%
27.89
30.37
27.69
26.03
26.60
26.46
26.94
28.19
26.25
27.90
5.10
26.94
27.32
78
28.89
Payout ratio%
11.36
11.92
10.58
9.96
9.66
11.80
11.92
13.29
13.05
14.75
22.42
13.05
11.86
28
4.119
Shares (diluted)M
3.541
3.828
4.137
4.202
4.167
4.501
4.922
4.442
4.572
5.017
4.078
3.78%
3.91%
13
3.11
Buyback yield%
4.55
2.06
0.70
1.20
0.40
2.89
1.12
2.33
1.04
2.27
6.70
2.27
1.63
70
0.121
D/E ratiox
1.640
1.565
1.422
1.434
1.532
1.625
1.796
1.689
1.887
1.693
1.762
1.693
1.632
37
0.954
Enterprise value¥B
1.540
1.626
1.796
1.821
2.077
2.058
2.131
2.082
2.293
2.390
3.076
2.84%
4.69%
50
4.299
LT debt¥B
2.830
2.538
2.723
2.417
2.517
2.574
2.537
2.604
2.518
2.431
5.124
(0.69%)
(1.58%)
78
Revenue
¥4.356B
0.67%
1.00×
Cost of revenue
¥2.943B
0.58%
0.99×
Operating expenses
¥505.0M
0.92%
1.03×