6.833
Revenue¥B
4.996
5.244
5.514
5.933
6.253
6.723
7.017
7.348
7.712
8.328
7.306
5.90%
6.04%
92
2.80
Revenue growth%
18.12
16.85
18.64
18.10
20.58
18.20
19.63
21.47
20.50
20.06
21.70
20.06
19.14
11
9.03
Gross margin%
24.77
22.78
20.24
22.39
22.64
24.02
24.74
27.57
26.62
24.62
18.74
24.74
24.32
94
8.25
Operating margin%
8.44
9.57
9.12
6.12
7.34
8.01
6.43
3.61
0.85
1.51
25.07
3.61
6.89
32
28.43
Net margin%
14.98
12.64
12.23
12.65
12.78
14.63
16.66
19.22
20.72
21.48
19.09
19.22
14.81
64
19.81
P/E ratio (avg)x
27.84
27.76
32.38
33.76
34.41
37.75
38.88
44.86
51.64
59.47
37.80
44.86
36.08
64
10.11
EV/EBITx
9.242
9.216
9.860
9.278
8.586
9.112
9.998
10.62
9.762
10.02
33.05
9.998
9.520
67
27.52
FCF yield (avg)%
9.31
6.85
7.06
6.11
7.84
8.42
5.64
3.33
2.72
2.53
11.65
3.33
6.48
65
14.99
FCF margin%
7.39
5.48
3.68
5.34
5.77
6.09
4.79
3.35
3.13
0.54
4.31
3.35
5.06
87
0.135
FCF / Net incomex
1.030
0.944
0.970
0.924
0.932
0.993
0.978
0.974
1.059
0.974
1.421
0.978
0.974
55
9.00
ROIC%
17.39
19.47
19.66
19.35
18.99
21.37
22.76
20.86
21.88
22.48
29.00
21.88
20.26
40
28.93
Return on equity%
34.32
33.31
32.68
34.30
35.21
36.97
34.98
33.24
33.31
31.84
15.42
33.31
33.81
46
15.36
Return on assets%
11.45
8.67
6.08
3.72
2.87
0.40
0.40
1.31
0.97
1.90
6.21
0.97
2.38
71
38.24
EPS¥
274.81
326.37
335.59
346.55
414.54
476.89
570.49
665.87
768.38
904.33
39.58
16.88%
14.38%
—
13.87
EPS growth%
0.40
0.77
3.67
3.89
4.37
5.66
4.93
2.54
4.43
6.22
3.13
4.93
4.13
51
74.52
Bookvalue per sh¥
201.06
186.62
200.02
187.74
179.11
186.58
164.70
151.68
140.64
129.55
144.03
(6.27%)
(4.55%)
—
72.53
FCF per share¥
194.03
191.94
165.96
141.32
119.97
115.63
121.31
125.95
115.07
120.63
191.82
0.11%
(5.21%)
—
94.46
Dividend per sh¥
44.61
52.11
56.11
54.41
60.16
60.71
62.17
60.55
58.08
56.54
217.11
(1.24%)
1.75%
—
3.82
Div yield (avg)%
19.80
22.34
25.31
22.46
20.41
18.97
16.81
19.10
21.86
20.02
13.71
19.10
20.22
76
17.70
Payout ratio%
12.34
13.61
14.59
13.30
14.10
16.13
15.54
15.81
14.34
12.99
5.18
15.54
14.22
56
15.98
Shares (diluted)M
22.39
21.80
21.43
22.56
25.98
28.83
29.48
34.11
39.62
47.70
16.34
12.92%
7.78%
57
6.53
Buyback yield%
8.91
9.43
10.74
9.25
6.94
9.18
8.52
9.11
8.29
8.98
23.73
8.98
9.04
82
0.490
D/E ratiox
2.620
2.827
3.037
3.570
3.580
4.085
4.223
4.849
5.356
5.967
0.989
4.849
3.832
48
6.134
Enterprise value¥B
9.329
10.08
10.55
10.34
10.62
11.62
11.74
12.01
12.48
14.86
5.088
6.94%
5.25%
39
3.865
LT debt¥B
9.990
9.969
10.45
11.93
13.15
13.49
15.10
17.05
17.92
19.43
7.450
8.11%
7.85%
46
Revenue
¥8.328B
6.04%
1.00×
Cost of revenue
¥5.829B
6.04%
1.00×
Operating expenses
¥1.194B
5.99%
1.00×
Cash and investments
20.29%