57.68
Revenue¥B
58.62
61.05
63.33
66.36
66.94
67.78
68.15
69.05
70.45
72.45
64.20
1.60%
2.58%
79
22.89
Revenue growth%
15.99
13.44
12.99
13.41
13.22
15.30
16.27
16.34
17.29
19.62
29.36
16.34
15.64
63
25.73
Gross margin%
29.31
28.79
29.19
29.38
28.53
26.42
27.48
25.25
26.19
25.20
25.07
26.19
28.01
47
10.25
Operating margin%
10.61
10.40
13.29
11.14
12.20
12.96
12.16
10.93
12.16
14.54
21.92
12.16
12.16
41
19.25
Net margin%
12.04
13.02
13.44
11.45
12.73
11.49
9.23
7.77
10.29
12.62
2.63
10.29
11.76
42
19.08
P/E ratio (avg)x
55.78
59.44
63.03
67.73
69.33
65.80
64.31
60.99
65.08
66.32
34.45
65.08
64.70
58
18.14
EV/EBITx
17.84
19.56
19.07
17.43
15.30
16.53
17.52
18.37
18.20
20.09
31.30
18.20
18.02
66
24.42
FCF yield (avg)%
27.00
25.25
27.99
26.47
23.81
23.79
25.85
24.34
26.19
25.55
21.04
25.55
25.70
19
15.95
FCF margin%
15.62
16.67
18.39
16.83
13.87
11.45
13.71
11.86
11.16
12.86
14.62
11.86
13.79
8
1.224
FCF / Net incomex
2.189
2.210
2.606
2.546
2.955
3.014
3.358
3.356
3.561
4.162
0.105
3.358
2.984
41
14.80
ROIC%
5.27
8.14
8.22
9.81
11.94
13.87
14.71
15.20
14.17
14.43
20.70
14.43
12.90
70
18.92
Return on equity%
24.49
21.91
19.08
20.47
22.88
22.68
24.72
22.28
19.38
20.50
9.40
22.28
22.09
83
4.20
Return on assets%
10.83
12.58
11.93
13.37
14.99
13.50
11.43
14.14
15.69
13.53
25.71
13.53
13.44
28
964.67
EPS¥
1,036
918.02
970.31
995.19
1,090
1,008
1,081
967.77
1,042
953.96
1,044
(2.63%)
(0.37%)
—
10.16
EPS growth%
20.45
21.44
20.05
22.78
21.87
24.76
24.55
23.63
26.20
25.39
13.86
24.76
23.21
55
543.17
Bookvalue per sh¥
869.80
925.41
976.21
957.16
1,100
1,097
1,164
1,278
1,287
1,368
302.93
4.46%
5.31%
—
659.08
FCF per share¥
1,317
1,420
1,550
1,747
2,032
2,379
2,277
2,199
2,509
2,466
343.45
3.94%
6.21%
—
364.62
Dividend per sh¥
584.24
572.56
631.39
695.33
711.86
794.85
896.52
954.77
1,031
957.54
927.45
6.11%
6.37%
—
21.82
Div yield (avg)%
24.09
26.98
29.94
31.05
32.91
31.41
33.34
30.34
28.58
26.37
21.83
30.34
30.14
39
28.62
Payout ratio%
15.98
18.49
16.48
18.60
21.43
22.33
23.04
23.12
24.87
23.33
5.76
23.12
21.88
11
31.50
Shares (diluted)M
50.86
57.32
58.20
55.02
51.73
51.66
57.41
55.98
57.02
61.96
32.51
3.67%
3.55%
19
5.70
Buyback yield%
24.33
22.24
23.81
25.25
25.75
28.62
26.22
24.99
26.28
26.21
13.71
26.22
25.50
87
0.234
D/E ratiox
0.478
0.427
0.411
0.389
0.374
0.333
0.290
0.300
0.322
0.347
0.947
0.322
0.361
74
67.05
Enterprise value¥B
51.80
47.57
41.55
36.37
39.33
36.79
37.43
37.02
39.93
39.77
73.56
0.22%
(2.54%)
69
49.38
LT debt¥B
4.932
4.898
4.792
5.135
4.695
4.084
3.556
3.679
3.288
2.917
11.89
(9.08%)
(4.40%)
15
Revenue
¥72.45B
2.58%
1.00×
Cost of revenue
¥38.24B
2.64%
1.01×
Operating expenses
¥14.10B
2.33%
0.98×