10.96
Revenue¥B
10.60
10.67
10.66
10.71
10.76
11.06
11.19
11.39
11.22
11.58
12.10
1.48%
0.88%
40
5.82
Revenue growth%
20.64
22.32
21.08
23.29
25.14
26.46
28.40
27.16
28.83
29.65
25.18
28.40
25.80
9
10.29
Gross margin%
0.96
0.40
3.29
3.07
6.04
6.03
4.40
6.82
7.58
10.26
22.61
6.82
5.21
90
8.91
Operating margin%
26.38
26.37
24.52
26.29
25.42
24.42
25.45
25.48
25.62
26.92
13.25
25.48
25.55
33
4.41
Net margin%
5.88
7.23
6.05
5.26
7.54
9.10
6.15
8.81
8.29
10.89
12.17
8.81
7.39
29
35.64
P/E ratio (avg)x
20.98
21.28
18.32
17.69
18.47
16.07
15.36
14.34
13.90
11.99
33.87
14.34
16.88
86
8.643
EV/EBITx
18.69
21.35
22.34
24.81
25.14
27.26
25.54
29.45
32.36
35.42
30.25
29.45
25.34
34
19.63
FCF yield (avg)%
7.24
9.11
6.59
4.17
2.78
0.40
0.45
0.40
2.09
1.93
3.86
0.45
2.43
45
8.32
FCF margin%
2.61
4.20
2.19
4.38
2.75
0.40
1.11
4.05
6.47
5.98
8.38
4.05
3.40
9
1.085
FCF / Net incomex
0.298
0.340
0.402
0.402
0.469
0.520
0.507
0.494
0.529
0.592
0.341
0.520
0.481
58
28.06
ROIC%
26.51
23.55
21.08
18.28
19.20
18.03
17.25
17.71
19.96
19.60
15.68
18.03
19.40
10
14.17
Return on equity%
7.13
4.60
3.69
5.98
6.28
5.18
7.62
7.35
5.02
7.08
22.43
7.08
6.13
30
6.00
Return on assets%
2.21
0.40
3.22
3.39
6.17
8.05
8.62
10.67
10.67
12.06
4.84
10.67
7.11
73
594.12
EPS¥
692.45
711.74
737.04
760.01
796.52
877.09
874.49
908.53
959.99
1,049
636.82
5.66%
4.73%
—
14.92
EPS growth%
14.89
13.93
14.37
16.92
17.02
19.69
22.04
19.04
17.15
18.42
9.87
19.04
17.09
65
1,055
Bookvalue per sh¥
365.70
378.99
410.43
476.08
472.65
562.74
645.25
703.84
809.78
918.42
372.44
14.21%
10.12%
—
953.56
FCF per share¥
894.38
1,034
1,197
1,199
1,351
1,317
1,510
1,473
1,467
1,694
639.20
4.63%
6.08%
—
977.84
Dividend per sh¥
1,193
1,262
1,385
1,393
1,404
1,535
1,456
1,711
1,831
1,890
1,089
6.12%
5.01%
—
24.22
Div yield (avg)%
11.84
11.73
13.80
13.15
12.54
14.68
16.07
15.17
17.69
19.46
8.23
16.07
14.24
50
3.18
Payout ratio%
0.40
3.18
5.54
7.78
8.13
5.50
3.33
3.55
5.35
2.90
14.29
3.55
4.45
12
14.29
Shares (diluted)M
19.12
17.66
19.16
21.48
20.07
20.46
23.00
22.68
20.99
20.33
14.29
0.26%
1.41%
42
9.62
Buyback yield%
14.73
16.52
15.55
17.64
17.53
19.69
19.31
22.23
21.08
21.83
11.87
21.08
18.48
47
1.653
D/E ratiox
1.631
1.786
1.738
1.675
1.832
1.911
1.767
1.748
1.807
1.832
0.202
1.807
1.776
25
6.897
Enterprise value¥B
17.13
20.43
21.69
23.35
27.04
31.39
37.45
42.65
43.12
43.66
10.46
10.05%
10.09%
72
9.539
LT debt¥B
9.475
10.40
10.26
9.886
10.09
9.473
9.434
9.074
9.101
8.964
12.77
(2.33%)
(1.36%)
59
Revenue
¥11.58B
0.88%
1.00×
Cost of revenue
¥6.179B
0.72%
0.98×
Operating expenses
¥1.465B
0.92%
1.00×
Cash and investments
16.38%