16.52
Revenue¥B
15.56
16.00
16.76
17.39
18.17
18.20
18.73
19.38
20.00
20.56
17.31
2.50%
3.21%
54
5.14
Revenue growth%
10.46
11.02
11.26
11.02
12.68
11.14
11.29
13.10
14.76
15.15
20.31
13.10
11.27
60
13.95
Gross margin%
19.52
17.89
19.66
19.61
19.82
19.27
16.51
13.85
15.70
14.80
14.54
15.70
18.58
68
19.24
Operating margin%
17.18
15.02
16.65
13.67
15.62
18.18
15.45
17.76
20.00
21.45
25.02
18.18
16.91
47
18.87
Net margin%
11.60
13.98
14.44
16.00
16.37
15.10
13.68
14.50
17.30
20.01
5.75
15.10
14.80
94
12.29
P/E ratio (avg)x
30.00
32.47
34.52
35.06
34.79
35.75
36.47
39.59
36.62
39.35
28.72
36.62
35.40
67
14.76
EV/EBITx
27.91
32.31
37.01
35.61
34.13
35.47
39.66
41.71
43.70
50.14
22.57
41.71
36.31
18
18.17
FCF yield (avg)%
30.78
32.20
34.52
32.04
30.78
28.47
28.82
30.82
29.30
31.29
9.12
29.30
30.80
67
28.94
FCF margin%
11.06
11.75
11.04
12.38
11.17
8.42
6.22
4.53
6.51
5.36
5.49
6.22
9.73
19
1.039
FCF / Net incomex
2.086
2.191
2.037
2.056
2.168
2.402
2.216
2.049
1.900
2.130
1.453
2.130
2.108
21
12.92
ROIC%
29.09
27.28
25.12
22.91
25.47
25.03
22.42
20.06
17.32
18.55
28.69
20.06
23.97
73
28.06
Return on equity%
21.86
19.08
20.83
22.43
23.68
25.55
24.43
24.51
23.14
20.78
10.42
24.43
22.78
91
27.39
Return on assets%
17.64
15.12
17.59
18.82
20.06
22.08
23.22
25.19
23.49
20.97
5.80
23.22
20.51
65
342.30
EPS¥
674.04
812.02
853.95
1,006
985.67
1,048
1,055
1,273
1,374
1,660
380.32
10.99%
10.93%
—
5.33
EPS growth%
16.71
16.85
17.79
20.00
19.13
21.29
22.43
24.01
21.70
20.65
19.61
21.70
20.32
39
387.28
Bookvalue per sh¥
69.04
66.36
62.09
65.75
56.67
58.59
49.57
49.52
42.26
45.64
234.61
(4.24%)
(3.72%)
—
214.36
FCF per share¥
209.02
226.13
240.46
219.44
208.45
222.75
240.98
254.31
244.83
216.34
402.25
0.75%
(0.21%)
—
347.19
Dividend per sh¥
120.38
126.84
134.19
147.88
137.20
125.86
140.69
157.01
157.03
151.70
306.98
2.03%
2.26%
—
27.96
Div yield (avg)%
12.86
11.35
11.89
11.41
13.85
14.34
14.46
14.36
14.86
13.46
21.11
14.36
13.65
32
28.93
Payout ratio%
11.72
14.07
12.09
12.23
12.12
10.26
11.01
13.62
15.63
12.98
12.63
12.98
12.17
71
18.81
Shares (diluted)M
28.26
32.37
33.55
33.64
36.75
37.60
40.07
42.26
41.20
49.17
18.84
6.00%
5.82%
51
5.10
Buyback yield%
21.46
21.98
19.32
21.27
24.10
22.51
20.15
21.03
18.79
20.55
3.49
20.55
21.15
59
0.436
D/E ratiox
0.195
0.197
0.213
0.198
0.202
0.182
0.193
0.191
0.189
0.161
0.320
0.189
0.194
90
12.28
Enterprise value¥B
18.70
20.79
23.58
23.71
24.14
23.55
25.81
25.10
24.60
28.11
13.27
3.10%
5.32%
16
3.018
LT debt¥B
2.699
2.760
3.164
3.382
4.039
4.626
4.594
4.389
4.591
4.649
8.854
2.85%
5.32%
37
Revenue
¥20.56B
3.21%
1.00×
Cost of revenue
¥13.33B
3.44%
1.02×
Operating expenses
¥3.774B
2.61%
0.94×
Cash and investments
15.46%