6.627
Revenue¥B
6.365
6.485
6.500
6.533
6.446
6.376
6.454
6.517
6.481
6.405
7.035
(0.13%)
0.25%
81
14.50
Revenue growth%
9.36
6.48
4.73
2.63
1.93
2.16
4.70
7.10
9.91
7.67
4.51
7.10
5.60
57
20.19
Gross margin%
32.65
32.79
30.73
30.23
33.16
30.52
32.12
29.38
30.39
29.47
6.33
30.39
30.63
73
24.83
Operating margin%
15.17
15.01
15.14
16.20
14.13
14.72
17.02
18.24
16.88
16.20
29.95
16.88
15.68
19
11.98
Net margin%
25.38
26.80
29.49
28.40
25.95
27.99
25.41
23.48
21.50
23.05
8.41
23.48
25.68
71
8.290
P/E ratio (avg)x
18.65
16.77
16.27
17.51
17.17
15.56
13.65
13.92
12.82
11.31
14.68
13.65
15.91
48
29.21
EV/EBITx
36.38
42.25
43.01
44.55
43.52
41.69
44.93
43.06
44.99
45.24
7.038
44.93
43.29
73
29.40
FCF yield (avg)%
5.04
5.27
4.44
3.28
0.80
0.40
1.95
2.93
5.40
5.82
7.45
2.93
3.86
67
16.07
FCF margin%
34.30
33.63
32.98
34.23
34.59
31.61
31.96
33.69
34.96
34.80
24.96
33.69
33.96
49
0.265
FCF / Net incomex
1.393
1.417
1.366
1.433
1.516
1.650
1.877
2.083
2.120
2.062
0.759
2.062
1.583
84
15.89
ROIC%
25.05
23.30
24.86
23.70
25.71
27.25
29.75
32.62
34.90
34.59
18.95
32.62
26.48
95
6.77
Return on equity%
15.21
14.45
17.06
16.19
13.62
14.95
16.29
17.01
17.74
19.61
11.35
17.01
16.24
33
27.57
Return on assets%
21.39
21.22
23.41
24.56
24.46
26.25
25.20
26.21
26.93
24.83
22.01
26.21
24.70
27
254.82
EPS¥
317.18
290.07
289.95
254.52
266.34
279.79
273.37
244.23
263.07
264.61
261.40
(0.13%)
(3.01%)
—
17.96
EPS growth%
9.55
11.98
9.29
9.97
12.16
14.83
12.98
14.39
12.99
10.39
10.25
12.99
12.07
90
304.99
Bookvalue per sh¥
293.31
343.80
364.75
386.28
395.23
457.59
494.30
589.27
657.80
653.17
326.58
10.57%
9.54%
—
543.72
FCF per share¥
248.67
244.41
257.75
258.23
260.93
281.87
307.02
291.87
273.14
290.76
764.34
2.19%
2.64%
—
797.55
Dividend per sh¥
961.20
1,045
1,240
1,309
1,415
1,419
1,566
1,788
1,812
2,028
679.57
7.47%
9.38%
—
7.16
Div yield (avg)%
9.57
10.90
13.23
12.27
10.00
11.62
9.59
6.83
4.29
1.58
6.88
6.83
9.79
29
5.87
Payout ratio%
12.28
11.36
12.45
12.26
9.81
10.11
11.63
11.81
14.63
16.08
5.04
11.81
12.03
73
9.407
Shares (diluted)M
9.609
9.386
9.905
8.914
7.826
7.095
7.403
7.004
6.883
7.073
9.464
(2.00%)
(3.10%)
57
22.42
Buyback yield%
14.23
13.05
13.55
12.75
10.10
8.88
7.87
9.93
8.32
9.00
28.71
8.88
10.02
91
1.277
D/E ratiox
1.047
1.248
1.292
1.268
1.520
1.726
1.821
2.065
2.237
2.353
1.287
2.065
1.623
69
3.041
Enterprise value¥B
5.999
6.243
5.885
5.489
5.352
4.599
4.534
4.360
4.537
4.776
2.522
(2.25%)
(1.65%)
71
8.531
LT debt¥B
5.808
5.375
5.240
5.566
5.065
4.988
4.959
4.294
3.991
3.624
7.126
(6.48%)
(4.48%)
24
Revenue
¥6.405B
0.25%
1.00×
Cost of revenue
¥2.978B
0.12%
0.99×
Operating expenses
¥1.424B
0.68%
1.04×
Cash and investments
16.05%
Spread over hurdle
13.68%