5.195
Revenue¥B
6.033
5.966
6.005
6.159
6.070
6.162
6.148
6.278
6.405
6.501
5.716
1.38%
0.59%
42
21.87
Revenue growth%
26.99
25.79
25.87
27.75
29.22
32.12
32.55
35.46
34.42
36.32
12.26
34.42
30.67
55
18.20
Gross margin%
18.94
17.23
17.39
18.55
19.87
21.53
23.80
22.21
20.81
20.14
26.70
21.53
20.00
39
29.85
Operating margin%
7.93
6.74
7.23
5.32
3.54
4.26
1.74
1.84
0.40
0.40
13.84
1.74
3.90
83
16.47
Net margin%
19.68
20.76
22.36
23.61
23.16
22.70
21.45
23.53
21.20
22.85
21.65
22.70
22.53
15
20.32
P/E ratio (avg)x
17.52
16.30
17.01
17.31
16.87
16.62
18.36
18.00
19.57
19.33
13.18
18.36
17.42
22
20.32
EV/EBITx
18.21
16.59
16.46
15.56
14.41
12.94
13.69
12.79
13.58
11.95
17.21
12.94
14.05
67
3.51
FCF yield (avg)%
12.75
14.14
14.17
16.01
15.41
14.47
16.68
17.39
14.46
14.88
19.14
14.88
14.68
63
7.22
FCF margin%
3.48
1.29
0.40
1.85
2.74
1.52
3.96
6.08
8.58
8.67
5.82
6.08
3.11
90
0.830
FCF / Net incomex
1.831
1.839
1.851
2.162
2.127
2.203
2.276
2.340
2.298
2.639
0.665
2.298
2.183
14
26.51
ROIC%
6.11
8.08
10.91
9.18
9.61
6.95
6.58
8.02
6.74
8.29
13.39
6.95
8.05
33
20.71
Return on equity%
22.78
23.90
23.30
21.86
23.44
24.63
26.87
26.63
27.65
26.38
16.71
26.63
24.26
30
25.81
Return on assets%
15.25
15.99
14.83
12.95
14.47
13.12
11.04
10.35
8.18
6.88
8.56
10.35
13.04
7
36.98
EPS¥
127.72
124.28
118.33
114.97
111.77
112.21
121.79
116.62
112.86
125.24
40.65
2.30%
(0.19%)
—
4.81
EPS growth%
36.23
34.60
37.48
40.08
42.10
44.21
43.22
43.39
45.14
46.08
22.69
44.21
42.66
33
202.12
Bookvalue per sh¥
200.89
203.13
193.63
194.43
198.00
232.67
220.74
245.39
233.70
221.16
98.01
2.24%
1.91%
—
114.67
FCF per share¥
111.41
122.54
134.01
131.58
145.17
131.65
139.51
149.60
167.87
187.71
206.52
5.27%
4.38%
—
52.82
Dividend per sh¥
64.00
65.82
61.58
67.58
61.78
65.52
61.27
56.62
61.98
58.22
152.99
(1.18%)
(0.02%)
—
20.02
Div yield (avg)%
17.85
15.97
16.83
18.71
15.76
14.45
13.49
11.58
13.84
16.70
29.77
13.84
15.86
72
19.89
Payout ratio%
21.10
24.06
25.30
22.94
23.00
22.52
22.44
22.09
23.29
23.49
29.29
22.52
22.97
32
17.70
Shares (diluted)M
16.74
14.97
14.17
15.62
13.63
12.25
12.05
11.05
12.02
10.46
17.86
(5.16%)
(4.01%)
58
5.62
Buyback yield%
25.84
26.92
28.53
28.22
29.93
31.07
29.45
26.72
24.41
27.25
11.67
27.25
27.73
61
0.563
D/E ratiox
1.770
1.893
1.856
2.004
2.031
1.933
1.805
1.645
1.472
1.504
1.451
1.645
1.830
59
3.511
Enterprise value¥B
3.061
3.100
3.536
3.779
4.075
4.586
5.451
5.912
5.780
6.303
5.478
9.12%
8.87%
84
5.494
LT debt¥B
1.086
1.117
1.129
1.149
1.037
1.045
1.041
1.039
0.980
0.844
2.636
(4.03%)
(3.07%)
13
Revenue
¥6.501B
0.59%
1.00×
Cost of revenue
¥3.883B
0.57%
1.00×
Operating expenses
¥686.7M
0.12%
0.95×
Cash and investments
13.93%