7.827
Revenue¥B
18.32
19.64
20.80
21.64
22.62
24.17
25.63
26.74
28.43
29.30
8.665
5.32%
5.32%
29
11.41
Revenue growth%
15.85
14.20
13.79
14.17
14.53
14.08
12.68
10.54
11.10
12.13
12.48
12.13
13.93
40
2.07
Gross margin%
2.27
1.00
2.84
1.53
3.17
2.46
0.86
0.40
1.61
4.00
3.45
1.61
1.94
34
9.83
Operating margin%
27.98
29.28
30.86
29.97
30.52
33.28
31.67
29.03
30.63
28.21
26.52
30.63
30.24
44
11.84
Net margin%
13.14
11.79
10.59
11.47
12.59
13.87
15.92
16.77
19.15
19.99
19.59
16.77
13.50
56
20.00
P/E ratio (avg)x
7.289
6.786
6.995
6.676
6.270
6.260
5.578
6.046
6.339
7.067
6.323
6.260
6.507
44
7.449
EV/EBITx
41.12
46.65
53.07
51.85
50.11
55.20
60.15
61.94
63.12
70.59
15.59
61.94
54.14
39
16.06
FCF yield (avg)%
26.03
27.61
27.21
28.59
29.67
27.07
26.94
28.29
30.51
33.13
5.46
28.29
27.95
91
13.84
FCF margin%
14.53
14.17
14.04
15.44
14.65
11.75
12.16
10.54
10.54
8.75
8.14
10.54
13.10
56
1.349
FCF / Net incomex
1.541
1.775
1.873
2.074
2.169
2.222
2.538
2.396
2.561
2.705
1.327
2.538
2.196
78
27.65
ROIC%
3.87
3.36
4.29
2.25
0.40
0.40
0.40
1.16
2.16
0.75
19.21
0.75
1.66
8
11.32
Return on equity%
7.25
4.27
5.38
4.31
6.85
4.78
5.56
6.47
3.50
1.65
5.56
4.78
5.08
19
11.83
Return on assets%
17.78
16.31
15.47
14.86
13.00
10.31
12.52
12.90
14.18
14.56
19.96
12.90
14.37
46
433.99
EPS¥
47.45
44.34
42.33
36.83
35.48
30.53
27.02
24.98
22.81
20.29
467.64
(10.58%)
(8.63%)
—
29.13
EPS growth%
26.40
25.53
23.02
20.03
22.00
20.35
20.24
17.62
16.27
14.97
21.24
17.62
20.30
23
85.01
Bookvalue per sh¥
757.28
853.73
848.11
889.80
896.97
937.84
964.15
1,028
1,099
1,165
479.62
5.37%
5.74%
—
513.89
FCF per share¥
262.49
233.60
216.63
221.92
223.89
222.74
237.33
230.58
211.25
219.13
315.63
(0.43%)
(2.61%)
—
323.28
Dividend per sh¥
577.96
568.69
557.30
577.12
575.17
672.24
762.95
863.55
978.39
965.66
105.33
10.92%
6.44%
—
19.95
Div yield (avg)%
32.72
33.39
31.48
31.91
31.40
33.85
32.50
34.40
31.71
32.30
8.39
32.50
32.40
10
15.52
Payout ratio%
12.78
14.79
16.82
15.81
17.64
17.02
17.78
17.79
15.18
14.78
12.08
17.02
16.31
82
26.45
Shares (diluted)M
36.53
39.88
45.09
48.32
53.65
63.28
73.65
84.73
98.11
111.8
26.49
15.81%
12.18%
45
10.08
Buyback yield%
20.63
19.99
22.78
23.64
21.98
22.97
20.31
19.68
17.94
16.00
11.56
19.68
20.47
13
1.097
D/E ratiox
1.755
1.640
1.566
1.563
1.485
1.653
1.541
1.614
1.806
1.812
0.143
1.653
1.627
86
12.49
Enterprise value¥B
3.355
2.964
3.137
2.832
2.449
2.116
2.187
2.111
2.169
2.120
11.22
(2.85%)
(4.19%)
38
3.350
LT debt¥B
19.21
17.95
17.98
17.81
15.96
17.82
19.39
21.38
23.54
24.86
22.51
9.27%
1.40%
12
Revenue
¥29.30B
5.32%
1.00×
Cost of revenue
¥20.09B
5.46%
1.01×
Operating expenses
¥3.924B
4.84%
0.96×
Cash and investments
15.54%