17.79
Revenue¥B
19.81
19.95
20.43
20.98
21.37
22.08
22.63
23.72
23.89
24.33
19.80
2.63%
2.47%
79
3.41
Revenue growth%
12.93
11.08
9.33
8.36
7.03
5.87
6.35
4.73
3.94
4.18
11.54
4.73
6.69
43
10.95
Gross margin%
9.50
7.64
6.20
5.30
4.44
4.32
4.63
2.97
0.41
0.46
25.41
2.97
4.54
51
28.74
Operating margin%
23.50
24.75
22.85
20.74
20.23
20.38
20.91
18.78
16.37
18.64
3.57
18.78
20.56
23
29.49
Net margin%
15.28
14.28
15.83
18.43
19.69
18.04
18.06
20.77
21.88
20.84
9.15
20.77
18.25
15
12.89
P/E ratio (avg)x
21.36
20.76
20.44
22.00
22.70
25.01
23.34
25.46
28.16
28.05
37.90
25.46
23.02
30
8.149
EV/EBITx
31.17
33.64
35.46
32.09
31.31
32.43
30.36
31.60
35.65
33.46
27.14
32.43
32.26
43
19.59
FCF yield (avg)%
15.67
14.89
13.05
14.04
16.67
16.09
18.59
17.96
16.31
13.51
24.11
16.31
15.88
91
24.02
FCF margin%
9.34
9.78
9.73
11.14
12.01
11.54
8.72
9.84
7.30
7.67
12.72
8.72
9.75
64
0.848
FCF / Net incomex
0.762
0.733
0.707
0.622
0.670
0.612
0.664
0.729
0.727
0.695
0.627
0.695
0.701
46
26.24
ROIC%
30.60
32.55
34.60
31.87
29.47
26.66
26.03
26.81
24.31
26.29
3.80
26.29
28.14
46
6.29
Return on equity%
1.92
0.40
0.40
0.74
1.27
0.95
0.40
2.51
1.32
0.59
19.77
0.95
0.85
80
10.26
Return on assets%
4.81
7.60
9.93
9.43
11.95
14.41
16.85
14.38
14.45
16.40
26.97
14.45
13.17
37
321.76
EPS¥
239.92
257.63
250.34
283.85
280.50
273.87
280.56
299.83
310.21
334.45
332.83
3.58%
4.94%
—
15.36
EPS growth%
5.55
8.24
8.72
7.15
8.02
6.15
6.01
4.52
2.53
0.40
4.16
4.52
6.08
66
162.13
Bookvalue per sh¥
232.31
236.21
258.72
266.43
292.44
305.70
273.80
273.18
256.06
250.59
364.62
(3.04%)
—
—
325.40
FCF per share¥
208.95
196.14
202.37
198.98
196.49
221.07
238.57
252.90
257.44
288.08
244.92
7.95%
2.12%
—
356.48
Dividend per sh¥
315.19
334.65
391.41
381.49
381.58
404.38
485.02
500.31
567.44
553.96
95.03
7.74%
7.68%
—
9.89
Div yield (avg)%
11.12
8.84
6.13
3.91
1.51
0.40
0.40
1.49
2.14
4.68
13.69
1.49
3.03
89
21.46
Payout ratio%
9.41
6.81
6.08
7.84
4.86
3.46
2.26
4.89
5.64
7.06
19.76
4.89
5.86
74
50.99
Shares (diluted)M
74.81
81.33
96.35
109.7
113.9
134.2
134.2
146.3
162.9
174.2
50.69
8.86%
8.70%
72
16.75
Buyback yield%
17.35
16.89
14.25
15.23
12.77
15.35
15.64
14.33
15.46
15.83
22.10
15.46
15.41
45
1.229
D/E ratiox
0.760
0.868
0.851
0.921
1.002
0.933
0.993
0.974
0.909
0.855
0.474
0.933
0.915
51
4.850
Enterprise value¥B
17.78
17.53
18.51
18.75
17.59
18.32
17.63
16.64
15.67
15.66
23.30
(2.30%)
(1.14%)
76
12.12
LT debt¥B
24.81
26.22
30.03
34.27
37.66
37.33
41.39
48.81
55.20
59.99
13.68
9.76%
8.70%
65
Revenue
¥24.33B
2.47%
1.00×
Cost of revenue
¥15.31B
2.19%
0.97×
Operating expenses
¥3.127B
2.47%
1.00×
Cash and investments
18.25%
Goodwill & intangibles
16.50%