9.190
Revenue¥B
29.07
28.67
28.13
27.73
28.00
28.68
28.64
29.08
28.73
29.05
9.946
0.74%
0.26%
14
13.19
Revenue growth%
17.47
14.72
13.41
14.44
15.17
16.61
18.68
16.06
13.46
13.39
12.05
16.06
14.94
93
19.62
Gross margin%
27.47
25.00
25.43
23.64
21.88
24.12
25.62
22.79
23.40
21.40
23.58
23.40
23.88
79
28.53
Operating margin%
14.00
12.54
11.88
9.95
10.32
9.40
12.16
10.18
12.48
10.75
22.17
10.75
11.31
81
20.66
Net margin%
7.60
6.42
8.73
8.58
11.27
12.78
14.08
16.46
19.00
18.40
6.99
16.46
12.02
10
22.29
P/E ratio (avg)x
41.19
44.71
44.02
47.83
47.42
49.25
52.37
49.16
55.91
54.10
15.24
52.37
48.49
71
21.83
EV/EBITx
30.45
26.00
26.81
25.17
21.60
20.44
17.86
17.29
15.25
14.26
11.66
17.29
21.02
35
10.89
FCF yield (avg)%
16.99
17.08
18.23
16.53
14.95
13.25
14.83
12.59
15.39
15.65
19.35
14.83
15.52
19
27.37
FCF margin%
2.12
0.40
2.83
2.32
3.35
5.77
8.60
11.32
14.04
16.48
21.40
11.32
4.56
41
0.117
FCF / Net incomex
2.266
2.107
2.159
2.260
2.037
2.042
1.890
2.106
2.101
1.918
0.100
2.042
2.103
55
23.42
ROIC%
14.48
17.33
18.07
17.67
19.65
20.94
20.87
21.24
18.95
21.26
21.97
20.94
19.30
90
7.66
Return on equity%
7.36
4.56
4.66
6.22
8.47
7.11
9.19
8.73
6.56
5.95
8.40
7.11
6.84
90
11.13
Return on assets%
13.68
14.58
13.86
13.07
14.78
13.56
16.55
14.14
13.61
14.56
13.21
14.14
14.00
51
227.06
EPS¥
572.33
646.96
730.81
831.14
873.58
859.72
885.82
964.64
881.02
891.53
238.91
0.41%
5.44%
—
21.37
EPS growth%
23.86
20.99
23.07
25.53
24.00
22.80
25.03
27.63
29.31
29.86
22.30
27.63
24.52
72
154.25
Bookvalue per sh¥
452.77
475.94
509.16
522.02
529.59
569.27
571.82
634.37
676.26
778.26
212.16
8.00%
7.45%
—
406.96
FCF per share¥
466.70
513.24
528.71
573.88
624.56
575.64
599.49
658.04
677.44
611.80
131.58
(0.41%)
2.54%
—
191.28
Dividend per sh¥
218.98
192.44
206.54
218.18
212.05
218.91
221.95
214.86
200.17
193.21
376.60
(1.84%)
(2.24%)
—
27.24
Div yield (avg)%
17.32
18.22
16.60
17.32
16.37
15.95
13.31
10.43
10.60
9.04
14.02
10.60
16.16
63
11.65
Payout ratio%
14.25
12.93
13.71
16.52
13.75
15.44
13.85
13.52
15.12
15.73
7.43
15.12
14.05
64
26.49
Shares (diluted)M
41.13
41.24
41.85
49.16
58.18
67.79
66.65
77.93
91.45
103.1
26.46
12.13%
9.69%
47
19.82
Buyback yield%
18.66
15.88
14.78
12.48
13.46
12.58
9.60
12.11
14.22
16.58
6.92
12.58
13.84
50
0.282
D/E ratiox
0.828
0.844
0.763
0.817
0.735
0.702
0.728
0.682
0.645
0.581
0.591
0.682
0.732
39
26.38
Enterprise value¥B
5.688
6.066
7.226
7.228
7.235
8.456
9.734
11.29
11.94
12.55
4.017
11.64%
10.36%
17
23.61
LT debt¥B
2.359
2.618
2.343
2.133
2.112
1.901
2.098
2.075
1.842
1.714
16.21
(4.09%)
(2.30%)
24
Revenue
¥29.05B
0.26%
1.00×
Cost of revenue
¥16.52B
0.40%
1.01×
Operating expenses
¥5.289B
0.26%
1.00×
Cash and investments
16.22%