2.771
Revenue¥B
4.162
4.202
4.380
4.464
4.630
4.898
5.188
5.436
5.695
5.896
3.080
4.95%
3.95%
79
2.75
Revenue growth%
32.26
33.55
35.87
36.33
38.87
38.95
39.86
41.82
40.50
39.72
27.09
39.86
38.91
60
4.49
Gross margin%
21.82
24.39
23.02
21.77
22.55
22.59
25.01
23.74
21.89
18.99
19.95
22.59
22.57
21
8.66
Operating margin%
19.89
21.73
21.40
22.84
25.23
24.60
25.35
25.69
27.51
30.00
16.91
25.69
24.92
79
23.35
Net margin%
7.70
6.34
4.10
2.82
3.78
5.00
4.92
3.52
6.04
7.41
25.18
5.00
4.96
35
24.77
P/E ratio (avg)x
17.19
17.67
16.33
14.61
15.64
15.48
13.90
12.82
12.89
12.42
6.455
12.89
15.05
73
35.99
EV/EBITx
26.43
23.96
22.81
22.68
21.61
18.77
17.78
19.08
16.39
14.91
15.55
17.78
20.35
21
22.54
FCF yield (avg)%
18.72
17.75
15.77
15.08
13.79
16.45
13.78
14.74
14.60
17.05
14.32
14.74
15.42
27
9.65
FCF margin%
6.71
7.39
7.99
10.85
13.39
14.03
14.75
13.30
14.80
16.70
2.11
14.75
13.35
44
0.297
FCF / Net incomex
0.883
0.768
0.820
0.840
0.792
0.762
0.796
0.726
0.707
0.646
0.227
0.726
0.780
9
12.81
ROIC%
21.29
20.19
22.31
20.69
20.10
19.65
19.63
21.77
21.36
24.17
29.63
21.36
20.99
78
12.35
Return on equity%
15.50
13.09
15.49
13.52
14.20
15.30
16.08
15.29
15.25
15.38
29.33
15.30
15.30
41
27.58
Return on assets%
17.17
16.05
14.70
12.83
12.61
11.24
11.33
8.96
6.62
9.58
16.41
9.58
11.97
82
430.08
EPS¥
687.39
793.15
894.74
947.43
968.09
1,030
1,186
1,291
1,446
1,524
477.69
9.50%
9.47%
—
28.51
EPS growth%
5.28
5.91
4.95
5.70
4.56
1.65
4.02
2.51
2.91
5.64
2.00
2.91
4.76
47
718.80
Bookvalue per sh¥
201.85
208.11
212.76
213.46
184.62
192.60
187.58
193.26
182.21
188.95
196.70
0.46%
(1.39%)
—
334.54
FCF per share¥
1,283
1,309
1,370
1,447
1,416
1,418
1,679
1,842
1,876
2,238
691.40
9.59%
6.17%
—
548.22
Dividend per sh¥
520.12
503.36
550.62
626.64
665.64
658.35
635.20
599.76
605.22
557.87
787.23
(3.47%)
0.73%
—
25.13
Div yield (avg)%
17.39
19.62
21.46
22.22
24.96
25.21
24.55
24.93
23.32
25.77
14.20
24.93
23.93
72
2.25
Payout ratio%
21.30
19.23
17.56
15.98
16.48
17.23
16.93
19.31
21.48
20.66
15.60
19.31
18.40
38
7.880
Shares (diluted)M
11.94
12.93
12.63
14.98
14.78
17.34
20.29
20.33
21.31
23.41
8.272
9.63%
6.66%
15
29.80
Buyback yield%
10.80
8.19
5.34
3.22
5.29
6.94
8.88
7.43
7.70
6.52
26.64
7.43
7.19
34
0.394
D/E ratiox
0.394
0.379
0.366
0.325
0.319
0.283
0.276
0.297
0.285
0.261
1.171
0.283
0.308
10
3.669
Enterprise value¥B
1.818
1.843
1.783
1.580
1.704
1.664
1.723
1.744
1.891
1.755
3.280
0.59%
—
64
1.942
LT debt¥B
1.153
1.083
0.957
1.014
0.970
0.885
0.898
0.778
0.786
0.763
4.381
(4.69%)
(4.33%)
27
Revenue
¥5.896B
3.95%
1.00×
Cost of revenue
¥4.018B
3.85%
0.99×
Operating expenses
¥1.312B
3.73%
0.98×