21.75
Revenue¥B
27.80
29.23
31.26
32.45
33.90
36.34
37.49
40.13
41.70
42.92
24.09
4.83%
5.10%
47
15.79
Revenue growth%
3.04
4.69
6.07
9.06
8.97
9.50
7.19
9.23
10.29
13.09
5.92
9.50
9.01
76
29.08
Gross margin%
9.94
10.63
7.85
6.60
5.29
7.75
8.30
5.64
6.84
4.63
19.24
6.84
7.29
16
12.39
Operating margin%
11.85
8.94
9.03
7.93
4.98
5.61
4.08
1.55
0.40
0.40
9.90
1.55
5.29
64
20.95
Net margin%
30.90
32.59
30.63
31.74
32.82
33.00
30.20
27.73
29.74
32.71
9.57
30.20
31.32
88
31.71
P/E ratio (avg)x
23.28
21.66
21.24
21.67
19.66
16.57
15.87
15.37
15.89
15.00
24.39
15.87
18.11
32
20.25
EV/EBITx
13.59
15.54
16.14
16.66
18.86
18.57
20.26
21.59
24.96
28.82
36.73
21.59
18.72
31
10.12
FCF yield (avg)%
24.48
23.14
20.75
20.45
22.08
23.66
26.04
27.06
28.76
27.90
6.18
27.06
24.07
77
15.35
FCF margin%
5.70
5.27
6.26
7.03
8.88
5.98
4.31
6.18
8.23
7.53
15.94
6.18
6.22
77
0.838
FCF / Net incomex
1.252
1.248
1.299
1.527
1.733
1.660
1.935
2.165
2.365
2.491
1.280
2.165
1.697
31
11.70
ROIC%
23.28
20.63
23.49
21.61
18.61
20.38
23.30
23.90
23.00
20.34
29.75
23.00
22.30
37
7.03
Return on equity%
5.16
5.87
2.95
5.66
6.42
7.08
4.70
2.33
0.40
0.40
27.28
2.33
4.93
81
21.37
Return on assets%
22.30
23.56
21.14
20.30
20.24
21.51
19.91
16.98
14.86
13.88
27.44
16.98
20.27
18
501.38
EPS¥
858.71
848.04
919.24
1,096
1,192
1,239
1,419
1,667
1,751
1,965
515.06
10.52%
8.62%
—
19.73
EPS growth%
20.40
18.02
15.96
17.82
15.71
12.89
10.12
9.92
7.76
9.91
18.85
9.92
14.30
90
545.44
Bookvalue per sh¥
175.83
176.38
172.79
179.42
186.13
219.08
222.99
261.71
284.16
286.14
585.11
8.98%
6.53%
—
341.15
FCF per share¥
705.96
851.14
932.16
933.60
1,025
1,016
1,006
1,133
1,198
1,174
594.21
2.76%
6.96%
—
311.98
Dividend per sh¥
498.20
559.16
632.07
741.39
743.91
703.71
774.66
845.92
851.98
860.23
523.38
2.95%
6.66%
—
29.52
Div yield (avg)%
8.18
11.14
10.62
8.95
6.15
7.98
6.68
9.66
9.78
6.98
8.04
7.98
8.56
79
2.59
Payout ratio%
21.74
21.79
21.99
24.05
22.42
20.13
21.38
24.32
25.37
26.70
16.83
24.32
22.20
37
21.86
Shares (diluted)M
18.55
16.39
15.65
14.77
16.25
17.42
17.19
18.82
18.36
19.47
21.39
3.69%
0.17%
7
7.34
Buyback yield%
24.92
27.88
30.36
30.79
33.72
32.17
31.59
30.13
32.57
34.77
20.28
32.17
31.19
79
0.674
D/E ratiox
1.479
1.262
1.362
1.150
1.111
0.950
0.890
0.779
0.818
0.812
1.467
0.818
1.030
11
27.92
Enterprise value¥B
14.84
13.93
12.89
12.97
13.05
13.26
13.25
13.55
14.76
14.38
5.391
1.95%
(0.13%)
93
44.23
LT debt¥B
42.42
46.71
46.88
45.34
45.31
47.84
45.69
46.00
51.40
49.42
26.62
1.75%
2.39%
65
Revenue
¥42.92B
5.10%
1.00×
Cost of revenue
¥25.52B
5.25%
1.01×
Operating expenses
¥10.18B
4.65%
0.96×