8.424
Revenue¥B
4.105
4.548
5.028
5.434
6.006
6.591
7.313
8.040
8.862
9.429
10.40
10.28%
9.53%
90
20.41
Revenue growth%
13.79
11.33
12.92
11.19
11.64
11.59
12.26
13.88
16.45
27.12
9.30
12.26
12.59
88
20.34
Gross margin%
14.36
14.47
13.64
14.49
15.05
17.90
17.58
17.49
18.34
2.33
10.41
17.58
14.77
64
14.02
Operating margin%
15.65
16.46
13.47
14.90
17.42
18.05
20.60
20.33
18.22
29.29
28.78
18.22
17.21
38
11.98
Net margin%
8.85
10.52
8.68
10.52
8.80
9.12
11.54
9.72
8.16
15.47
17.35
9.12
8.99
37
17.62
P/E ratio (avg)x
27.16
26.68
26.17
27.02
24.09
22.80
19.97
19.51
19.39
33.70
34.59
19.97
25.13
69
26.55
EV/EBITx
13.63
13.02
13.73
12.73
11.72
12.59
12.78
11.74
10.75
11.84
18.88
11.74
12.66
92
15.74
FCF yield (avg)%
14.26
13.53
10.90
13.44
14.85
16.58
19.35
17.29
16.14
3.53
12.38
16.58
15.50
54
28.96
FCF margin%
27.69
29.49
31.36
29.48
29.33
26.86
25.62
28.05
25.79
22.17
10.83
26.86
27.97
49
1.721
FCF / Net incomex
2.490
2.555
2.761
2.677
3.057
3.615
3.612
4.016
4.018
1.421
0.259
3.615
2.909
84
15.23
ROIC%
17.96
18.92
19.87
19.03
18.60
17.09
18.03
18.96
17.35
15.03
4.84
18.03
18.31
83
23.04
Return on equity%
14.26
14.89
12.52
13.03
13.33
11.65
14.63
12.32
14.62
26.53
6.97
13.33
13.18
12
9.47
Return on assets%
4.27
4.70
2.13
4.67
1.83
0.40
1.52
4.44
3.61
2.74
5.48
1.83
3.33
64
525.34
EPS¥
656.50
645.63
627.98
738.68
706.50
678.38
738.51
871.40
921.57
538.61
555.01
4.52%
4.88%
—
23.77
EPS growth%
14.97
14.49
13.28
12.97
14.32
13.47
14.50
15.37
14.55
4.73
28.56
14.50
14.50
31
330.26
Bookvalue per sh¥
253.00
252.89
252.43
278.22
278.28
266.88
296.48
306.57
310.14
290.56
226.03
2.20%
3.71%
—
167.23
FCF per share¥
444.56
477.99
537.26
550.90
642.02
751.99
799.97
782.01
848.44
376.44
123.89
9.02%
7.19%
—
375.13
Dividend per sh¥
243.07
245.96
249.72
255.24
249.97
217.09
221.49
228.29
206.34
324.12
120.81
(4.16%)
(2.72%)
—
3.77
Div yield (avg)%
1.45
2.83
3.37
1.40
3.44
2.59
2.32
3.78
2.68
22.94
13.23
2.68
2.63
56
5.65
Payout ratio%
26.57
26.09
26.45
27.44
27.48
25.57
28.09
28.64
26.55
3.73
23.98
27.48
27.00
72
14.74
Shares (diluted)M
13.53
13.06
13.79
13.73
14.30
13.54
13.56
14.59
13.67
14.91
15.01
(0.10%)
0.02%
80
15.66
Buyback yield%
24.09
25.01
24.71
27.31
30.25
32.06
33.94
33.80
35.91
7.87
14.70
33.80
28.78
29
1.043
D/E ratiox
1.090
1.065
0.986
1.130
1.284
1.404
1.485
1.399
1.314
1.690
0.116
1.399
1.207
11
10.17
Enterprise value¥B
5.475
4.898
5.124
5.580
5.366
5.558
5.697
5.493
5.650
9.601
5.673
0.25%
0.39%
87
10.31
LT debt¥B
6.452
7.746
8.178
9.612
10.32
11.60
12.74
14.11
14.65
1.733
5.322
8.80%
9.78%
42
Revenue
¥8.862B
9.53%
1.00×
Cost of revenue
¥5.018B
9.40%
0.99×
Operating expenses
¥1.440B
9.40%
0.99×
Cash and investments
19.65%
Goodwill & intangibles
16.55%