5.019
Revenue¥B
6.367
6.575
6.785
7.088
7.144
7.157
7.178
7.206
7.453
7.656
5.480
1.39%
2.26%
59
6.19
Revenue growth%
3.09
5.47
8.07
10.03
8.04
6.76
8.30
9.64
12.23
9.95
5.94
9.64
8.18
54
17.83
Gross margin%
20.13
19.07
20.79
20.03
17.63
15.12
17.97
16.62
13.97
15.99
4.16
15.99
17.80
63
29.27
Operating margin%
12.94
14.43
11.65
13.97
16.14
14.13
11.76
12.23
9.60
11.18
10.66
11.76
12.59
13
24.59
Net margin%
7.79
8.55
11.00
12.46
9.48
11.85
13.30
13.46
11.36
14.20
4.49
13.30
11.60
28
13.42
P/E ratio (avg)x
9.552
8.931
10.11
11.53
13.13
14.12
15.50
17.47
17.28
16.71
28.27
16.71
13.63
19
12.85
EV/EBITx
52.56
50.51
56.67
59.63
55.66
59.47
55.51
55.12
54.92
51.61
6.612
55.12
55.31
65
20.97
FCF yield (avg)%
27.39
26.76
29.55
27.98
30.67
29.51
32.02
32.41
33.57
35.74
13.52
32.41
30.11
58
23.82
FCF margin%
0.72
2.80
3.55
0.57
0.40
0.40
0.59
0.40
0.40
0.40
3.82
0.40
0.48
56
1.791
FCF / Net incomex
1.102
1.113
1.113
1.137
1.070
1.126
1.305
1.525
1.518
1.661
0.764
1.518
1.132
81
29.64
ROIC%
2.74
2.67
5.58
6.29
8.87
8.59
6.04
4.97
2.00
2.03
25.30
4.97
5.27
8
2.75
Return on equity%
23.09
21.68
23.86
22.91
25.80
27.82
27.59
28.13
28.78
28.54
20.08
28.13
26.70
22
27.43
Return on assets%
4.42
2.86
3.30
0.49
0.40
2.63
0.40
0.40
0.40
0.40
14.51
0.40
0.44
73
205.89
EPS¥
251.84
286.37
304.35
337.67
333.37
378.90
364.13
375.47
429.66
442.73
224.95
5.84%
6.04%
—
21.83
EPS growth%
30.65
28.96
28.52
26.97
24.04
21.84
22.11
23.78
21.98
21.71
10.24
21.98
23.91
57
214.68
Bookvalue per sh¥
208.92
229.21
228.27
209.67
202.94
195.81
185.13
181.81
172.18
178.99
166.28
(2.48%)
(1.00%)
—
86.47
FCF per share¥
183.91
209.71
225.83
243.45
266.18
316.91
367.69
361.69
418.70
431.01
44.29
10.12%
8.55%
—
140.66
Dividend per sh¥
254.25
275.32
306.38
330.93
339.69
344.95
351.17
366.04
420.51
486.03
167.82
7.43%
7.43%
—
18.61
Div yield (avg)%
12.75
12.02
13.72
11.51
11.32
13.59
16.42
14.23
13.11
15.08
24.36
14.23
13.35
37
19.30
Payout ratio%
10.80
10.27
10.73
12.92
14.26
16.78
14.34
13.89
12.94
14.62
11.44
14.34
13.42
84
11.96
Shares (diluted)M
18.23
18.71
19.43
23.11
24.84
24.30
26.42
31.01
32.49
38.27
11.54
9.02%
9.15%
49
7.24
Buyback yield%
14.94
14.86
15.15
17.72
18.14
20.48
21.99
20.07
17.18
14.64
15.95
20.07
17.45
29
0.439
D/E ratiox
1.128
1.105
1.186
1.152
1.254
1.345
1.426
1.460
1.479
1.557
1.506
1.460
1.299
44
5.635
Enterprise value¥B
2.308
2.357
2.508
2.838
3.215
3.365
3.725
4.316
4.265
4.646
7.219
7.64%
8.87%
83
8.546
LT debt¥B
7.509
7.210
6.913
7.460
7.639
7.948
8.457
9.588
10.12
9.685
4.619
4.86%
1.65%
89
Revenue
¥7.656B
2.26%
1.00×
Cost of revenue
¥5.091B
2.40%
1.01×
Operating expenses
¥1.050B
1.51%
0.93×
Cash and investments
15.63%