3.247
Revenue¥B
4.720
5.053
5.472
5.900
6.208
6.608
6.922
7.273
7.953
8.633
3.443
6.82%
6.97%
36
23.54
Revenue growth%
26.21
24.23
23.21
22.61
24.17
25.22
25.13
24.89
24.40
22.02
17.58
24.89
24.32
68
24.78
Gross margin%
9.56
11.85
11.80
9.32
7.66
9.77
7.93
7.25
7.96
5.39
4.69
7.93
8.64
76
8.99
Operating margin%
29.05
28.57
27.62
29.25
29.87
29.06
27.12
29.74
32.43
34.76
6.03
29.74
29.16
64
9.67
Net margin%
14.07
13.05
12.86
12.47
14.83
12.17
9.94
10.67
12.74
13.05
28.31
12.17
12.80
56
18.29
P/E ratio (avg)x
16.26
17.21
18.96
17.98
16.93
18.03
19.62
21.44
21.32
21.53
36.22
21.32
18.50
15
31.08
EV/EBITx
5.855
4.980
5.016
4.888
5.095
4.717
4.851
4.441
4.460
4.715
31.78
4.715
4.870
59
19.19
FCF yield (avg)%
25.95
25.30
26.59
26.82
24.35
23.06
25.54
26.73
23.91
25.78
22.80
25.54
25.66
76
12.01
FCF margin%
14.95
14.08
12.48
13.19
11.77
9.32
11.49
12.21
11.64
14.10
12.72
11.64
12.35
73
0.260
FCF / Net incomex
0.673
0.663
0.689
0.810
0.910
0.947
0.965
1.051
1.078
1.079
1.315
1.051
0.928
84
19.05
ROIC%
25.55
23.11
20.71
18.38
21.34
18.95
18.36
17.14
14.43
12.67
2.54
17.14
18.67
87
16.23
Return on equity%
9.96
10.39
10.77
9.21
10.47
11.75
14.30
11.35
9.37
10.56
6.42
11.35
10.52
54
18.91
Return on assets%
16.96
14.02
14.54
14.42
15.48
13.40
14.00
15.84
17.65
18.69
6.10
15.84
15.01
24
378.83
EPS¥
687.20
592.52
642.30
690.94
738.18
709.38
755.33
794.45
842.56
838.68
414.63
2.59%
2.12%
—
23.24
EPS growth%
8.24
8.10
10.89
10.28
7.53
6.46
7.09
5.09
7.28
8.33
2.25
7.09
7.81
11
333.63
Bookvalue per sh¥
1,387
1,490
1,518
1,810
1,908
2,019
2,157
2,311
2,721
2,798
633.65
7.96%
7.00%
—
647.22
FCF per share¥
1,358
1,485
1,638
1,857
1,835
1,756
1,985
2,232
2,391
2,575
697.06
7.01%
7.48%
—
1,059
Dividend per sh¥
644.08
755.58
723.71
835.91
874.59
1,017
965.07
909.29
1,063
1,127
1,418
5.20%
6.16%
—
19.21
Div yield (avg)%
20.76
21.38
18.94
21.25
19.74
22.69
25.32
24.62
22.94
23.27
18.65
23.27
22.03
92
22.73
Payout ratio%
0.73
2.18
3.53
0.71
0.40
1.73
1.18
2.37
1.99
1.54
23.97
1.73
1.63
23
2.878
Shares (diluted)M
3.741
4.223
3.946
4.300
4.902
4.876
5.444
5.915
6.688
6.269
2.795
5.04%
4.93%
48
20.98
Buyback yield%
15.21
16.79
17.55
17.40
19.60
20.10
22.12
23.86
22.97
21.18
24.00
22.12
19.85
14
1.732
D/E ratiox
0.305
0.324
0.283
0.264
0.269
0.241
0.249
0.236
0.204
0.198
0.619
0.236
0.257
68
7.505
Enterprise value¥B
11.22
12.86
13.45
12.71
14.07
14.46
16.96
17.60
18.29
19.31
1.033
6.54%
6.48%
24
5.767
LT debt¥B
10.04
9.723
10.96
12.20
11.74
12.67
13.94
13.51
15.01
15.64
8.627
5.90%
6.22%
87
Revenue
¥8.633B
6.97%
1.00×
Cost of revenue
¥5.148B
7.12%
1.01×
Operating expenses
¥2.065B
6.67%
0.97×
Goodwill & intangibles
16.49%