20.49
Revenue¥B
39.32
40.55
42.42
44.97
47.26
48.51
50.27
52.11
54.25
55.66
22.12
3.33%
4.07%
37
4.16
Revenue growth%
15.52
15.44
14.26
13.74
15.31
16.78
16.91
19.19
18.32
16.03
13.02
16.91
15.77
77
20.28
Gross margin%
18.34
18.84
21.37
22.05
21.95
22.57
22.35
21.24
22.42
22.17
2.44
22.35
22.00
47
10.91
Operating margin%
20.72
23.42
24.94
22.22
19.79
19.71
21.03
21.56
21.54
19.70
18.54
21.03
21.29
75
5.75
Net margin%
22.13
19.28
20.47
19.44
16.63
16.36
19.14
21.27
18.78
20.52
9.40
19.14
19.36
85
26.95
P/E ratio (avg)x
41.48
45.73
43.05
48.28
47.76
55.12
52.66
51.05
56.52
58.58
24.04
55.12
49.66
13
25.78
EV/EBITx
19.54
19.68
19.88
22.29
25.04
25.09
28.82
29.55
31.48
29.91
7.527
29.55
25.07
68
27.39
FCF yield (avg)%
17.17
15.15
13.56
16.48
17.97
19.13
20.67
18.30
18.61
20.59
28.37
19.13
18.14
10
19.41
FCF margin%
3.56
3.21
3.14
1.99
0.40
1.26
1.00
0.40
0.40
2.27
3.79
1.00
1.62
18
1.498
FCF / Net incomex
0.819
0.910
0.814
0.794
0.801
0.789
0.811
0.849
0.885
0.906
1.214
0.849
0.816
69
13.08
ROIC%
5.49
8.13
8.79
6.89
4.09
4.78
2.29
3.04
5.42
3.76
28.68
3.76
5.10
45
20.97
Return on equity%
15.25
17.97
18.18
19.82
18.93
16.45
13.52
15.39
14.27
12.86
16.83
14.27
15.92
38
23.42
Return on assets%
17.42
18.72
16.10
18.89
16.50
18.05
15.14
17.28
20.23
21.94
2.65
18.05
17.73
27
619.04
EPS¥
767.40
695.72
766.42
818.46
782.55
818.80
886.10
846.10
829.02
735.70
665.97
(1.23%)
0.08%
—
17.08
EPS growth%
6.88
4.93
7.21
5.45
6.24
4.61
2.50
5.23
4.08
5.65
12.71
4.61
5.34
83
228.61
Bookvalue per sh¥
1,129
1,199
1,159
1,140
1,180
1,119
997.47
939.52
916.63
881.35
211.68
(5.67%)
(3.41%)
—
971.99
FCF per share¥
276.63
271.37
275.33
274.01
292.27
301.02
317.37
313.53
295.48
287.57
743.57
(0.32%)
1.09%
—
684.36
Dividend per sh¥
581.11
658.72
690.91
727.62
790.01
761.46
754.07
783.59
811.48
901.42
353.14
2.67%
4.59%
—
17.67
Div yield (avg)%
27.32
29.41
27.81
29.76
27.08
25.88
26.48
24.85
21.87
21.21
27.06
24.85
26.78
8
16.41
Payout ratio%
12.72
11.19
8.86
8.69
10.36
8.01
9.18
8.95
8.36
10.60
15.87
8.95
9.07
27
21.09
Shares (diluted)M
32.94
32.49
33.20
33.02
37.53
44.34
42.67
42.72
46.05
44.14
21.12
3.30%
2.85%
20
25.22
Buyback yield%
1.88
0.40
1.83
0.71
0.40
3.07
0.73
0.40
0.40
1.03
17.33
0.73
0.72
70
1.325
D/E ratiox
2.081
2.006
1.938
2.094
2.342
2.305
2.579
2.755
3.182
3.597
0.612
2.755
2.323
51
29.61
Enterprise value¥B
24.42
25.06
24.75
23.13
22.59
21.90
21.97
21.46
22.95
23.01
16.43
0.36%
(0.33%)
41
3.072
LT debt¥B
27.88
27.94
27.29
25.98
24.48
24.87
23.77
23.36
26.36
29.00
4.221
3.44%
1.07%
55
Revenue
¥55.66B
4.07%
1.00×
Cost of revenue
¥35.41B
4.26%
1.02×
Operating expenses
¥6.545B
4.14%
1.01×
Cash and investments
18.39%