7.034
Revenue¥B
11.49
12.01
12.48
12.78
13.36
13.66
14.35
14.74
15.46
16.31
7.187
4.07%
3.99%
33
21.36
Revenue growth%
15.83
15.17
17.64
18.81
18.33
17.13
18.22
15.67
18.40
19.38
21.82
18.22
17.93
89
11.12
Gross margin%
27.65
25.19
27.08
26.89
26.16
26.46
24.86
22.49
20.60
21.67
23.51
22.49
25.68
66
26.51
Operating margin%
26.52
26.86
25.70
25.25
22.70
23.38
26.05
26.75
29.23
29.68
16.41
26.75
26.29
51
17.75
Net margin%
20.72
20.73
19.71
19.64
16.70
17.32
16.08
17.71
19.15
17.74
26.43
17.71
18.45
24
6.918
P/E ratio (avg)x
39.29
44.63
49.86
45.98
43.03
43.37
42.90
43.00
49.36
53.97
19.86
43.37
44.00
32
25.73
EV/EBITx
35.81
35.07
34.17
35.13
31.60
34.70
38.44
41.47
37.26
40.78
26.04
38.44
35.47
18
7.43
FCF yield (avg)%
27.11
29.96
27.11
26.52
26.69
27.83
26.02
23.79
21.54
21.44
19.09
23.79
26.61
81
10.00
FCF margin%
24.84
24.25
26.01
23.35
20.54
21.49
23.37
23.66
23.39
23.82
2.35
23.39
23.53
16
1.552
FCF / Net incomex
0.738
0.671
0.661
0.622
0.541
0.482
0.526
0.489
0.487
0.529
0.290
0.489
0.535
94
9.38
ROIC%
21.51
22.26
23.95
22.53
24.54
24.47
21.97
21.04
20.53
22.20
17.19
21.97
22.23
70
9.43
Return on equity%
0.40
3.35
4.92
2.55
0.55
0.40
0.55
0.40
0.40
0.40
14.24
0.40
0.47
78
18.65
Return on assets%
28.89
27.17
24.99
26.27
25.08
22.41
22.10
22.62
23.66
21.37
18.68
22.41
24.33
33
245.35
EPS¥
305.30
310.16
294.21
279.73
296.06
294.05
288.49
258.42
257.92
228.97
256.21
(5.01%)
(2.89%)
—
15.51
EPS growth%
27.07
26.59
26.62
27.11
26.30
28.94
30.94
30.97
32.65
29.83
26.00
30.94
28.02
6
258.39
Bookvalue per sh¥
161.75
178.73
173.38
179.52
188.13
189.46
180.16
165.64
162.76
143.08
225.65
(5.33%)
(2.10%)
—
128.68
FCF per share¥
164.98
182.24
216.24
250.41
288.04
326.02
362.88
380.80
444.84
453.65
222.53
9.51%
12.32%
—
308.78
Dividend per sh¥
255.68
232.68
226.51
241.90
255.66
282.24
305.72
289.23
292.49
261.81
96.67
0.48%
0.87%
—
21.22
Div yield (avg)%
18.36
20.13
18.49
19.44
22.02
20.34
20.48
21.96
23.79
23.11
22.00
21.96
20.41
44
9.26
Payout ratio%
27.87
27.93
30.60
33.13
31.19
29.53
32.37
33.18
36.10
38.09
18.01
33.18
31.78
43
23.69
Shares (diluted)M
30.55
32.25
33.69
30.39
33.24
30.67
30.46
32.10
31.66
28.22
24.78
(3.22%)
0.24%
75
23.14
Buyback yield%
20.71
22.47
22.35
19.87
21.54
20.12
20.93
18.34
20.56
21.03
23.58
20.56
20.82
51
0.121
D/E ratiox
1.890
2.091
2.424
2.647
2.746
3.011
3.143
3.528
3.987
4.408
1.494
3.528
2.878
49
10.18
Enterprise value¥B
5.801
5.939
5.697
5.411
6.117
6.067
5.750
5.938
5.907
6.169
11.54
0.17%
0.24%
49
5.869
LT debt¥B
2.712
2.813
2.608
2.480
2.830
2.721
2.770
2.987
3.091
2.885
2.149
0.38%
(0.01%)
82
Revenue
¥16.31B
3.99%
1.00×
Cost of revenue
¥10.86B
3.73%
0.98×
Operating expenses
¥2.807B
4.63%
1.06×
Goodwill & intangibles
15.22%
Cash and investments
14.66%
Spread over hurdle
25.60%