0.606
Revenue¥B
4.805
4.732
4.640
4.748
4.656
4.669
4.680
4.655
4.555
4.650
0.627
(0.03%)
(0.27%)
82
10.98
Revenue growth%
24.04
25.05
25.21
27.80
29.28
31.68
29.03
28.13
29.94
29.15
10.21
29.15
28.58
88
22.74
Gross margin%
27.00
29.05
26.80
29.59
30.50
29.24
31.93
29.46
31.76
34.14
13.01
31.76
29.52
81
25.16
Operating margin%
10.98
9.46
6.68
3.93
6.14
5.09
2.57
3.10
3.16
5.64
24.70
3.16
5.36
95
18.66
Net margin%
18.54
17.49
17.13
15.28
17.99
20.55
23.32
23.30
26.13
25.12
26.76
23.32
19.54
42
14.55
P/E ratio (avg)x
18.81
16.77
14.36
13.45
11.87
12.92
12.18
11.21
9.885
8.935
33.10
11.21
12.55
88
9.798
EV/EBITx
14.64
15.30
17.19
17.77
18.65
20.65
22.57
25.76
26.85
26.27
9.033
25.76
19.65
82
22.45
FCF yield (avg)%
0.40
0.40
0.40
2.32
0.93
0.40
0.40
1.22
3.17
5.73
18.14
1.22
0.67
28
28.59
FCF margin%
15.67
13.10
13.23
13.83
16.79
16.64
19.49
22.09
20.69
21.77
5.43
20.69
16.72
88
1.463
FCF / Net incomex
1.051
1.096
1.100
1.113
1.193
1.133
0.989
0.889
0.830
0.840
0.259
0.889
1.074
65
28.27
ROIC%
17.21
18.58
16.36
16.63
16.59
17.26
14.53
12.99
12.49
14.09
14.77
14.09
16.48
73
22.34
Return on equity%
22.58
22.58
22.74
25.19
27.93
28.11
26.27
26.44
28.90
30.80
11.48
28.11
26.36
57
20.28
Return on assets%
22.06
22.05
22.72
20.92
20.35
17.51
19.39
19.71
17.82
17.68
23.52
17.82
20.03
52
258.81
EPS¥
53.52
58.45
55.55
53.27
56.49
56.97
58.83
57.37
63.32
68.58
281.58
3.95%
1.56%
—
3.94
EPS growth%
26.74
23.85
23.00
21.62
20.43
17.97
20.12
21.26
20.38
18.71
16.97
20.12
20.85
28
263.94
Bookvalue per sh¥
382.13
357.72
391.61
431.49
464.46
513.95
578.78
556.04
621.35
629.54
390.08
6.27%
6.54%
—
193.26
FCF per share¥
330.33
332.43
296.84
312.09
331.43
337.41
355.12
395.23
385.35
394.18
362.87
3.53%
1.39%
—
176.68
Dividend per sh¥
151.69
162.71
169.73
172.54
173.66
173.62
176.13
172.20
158.08
149.56
248.58
(2.94%)
0.12%
—
26.05
Div yield (avg)%
3.10
4.09
2.25
0.94
1.06
0.40
0.40
0.40
0.40
1.67
12.27
0.40
1.00
36
14.70
Payout ratio%
15.38
17.17
19.92
22.58
23.35
25.11
22.86
25.42
23.13
20.19
8.11
23.13
22.72
61
7.520
Shares (diluted)M
5.148
4.590
4.872
4.356
4.677
4.872
4.651
4.836
4.785
4.350
7.388
(1.44%)
(2.76%)
37
26.60
Buyback yield%
7.04
9.63
6.83
8.51
6.32
6.35
3.49
2.08
0.40
0.40
7.99
2.08
6.33
74
1.800
D/E ratiox
1.426
1.308
1.322
1.444
1.643
1.696
1.718
1.664
1.883
1.899
0.414
1.718
1.654
14
2.254
Enterprise value¥B
2.492
2.478
2.481
2.550
2.492
2.477
2.229
2.118
2.311
2.476
2.587
(0.13%)
(0.71%)
87
3.232
LT debt¥B
6.295
6.758
6.686
6.858
7.417
8.029
8.913
9.241
10.70
10.48
1.360
7.16%
6.45%
62
Revenue
¥4.650B
(0.27%)
1.00×
Cost of revenue
¥3.255B
(0.27%)
1.00×
Operating expenses
¥876.1M
(0.10%)
1.02×
Cash and investments
17.80%