2.447
Revenue¥B
3.306
3.332
3.292
3.383
3.460
3.527
3.472
3.502
3.475
3.568
2.720
0.61%
0.72%
55
19.23
Revenue growth%
5.59
5.45
7.62
8.53
6.41
6.45
8.35
7.78
7.98
4.98
6.22
7.78
7.04
72
18.78
Gross margin%
3.39
1.19
1.83
0.48
0.40
0.40
0.40
1.63
3.58
0.86
15.98
0.86
1.03
63
25.89
Operating margin%
8.74
8.15
6.55
5.88
8.83
10.49
8.42
7.17
6.92
8.00
16.99
8.00
8.07
46
3.38
Net margin%
24.17
26.10
27.14
28.35
30.78
32.39
35.11
34.44
33.51
34.51
17.77
34.44
31.59
68
12.30
P/E ratio (avg)x
44.04
45.36
50.92
57.77
60.79
61.51
69.96
77.22
75.74
76.51
17.00
75.74
61.15
21
24.80
EV/EBITx
25.00
26.32
29.83
33.24
30.88
33.59
34.34
34.58
33.34
32.81
16.81
33.59
33.02
92
15.66
FCF yield (avg)%
32.69
32.38
32.12
29.90
26.96
26.21
23.70
24.59
23.92
23.00
15.47
23.92
26.58
54
6.55
FCF margin%
1.18
4.07
3.39
4.83
2.74
0.81
1.34
4.13
5.04
7.73
14.66
4.13
3.73
34
0.165
FCF / Net incomex
2.292
2.701
3.205
3.278
3.713
3.674
3.862
4.155
4.334
4.404
1.165
4.155
3.693
61
23.77
ROIC%
14.40
13.91
15.76
15.08
12.66
11.90
11.73
12.43
12.18
14.73
7.38
12.18
13.29
80
6.68
Return on equity%
20.05
21.87
24.44
22.39
23.98
25.93
27.57
27.98
29.70
26.81
5.75
27.57
25.18
14
12.28
Return on assets%
18.93
19.74
18.72
15.80
15.32
13.11
12.85
15.24
12.89
14.21
13.72
13.11
15.28
6
251.16
EPS¥
275.79
285.47
290.77
301.30
329.70
290.12
302.68
305.26
321.93
345.05
258.19
0.91%
1.78%
—
17.26
EPS growth%
14.72
11.81
9.60
6.71
5.28
3.23
5.59
7.75
5.57
5.57
29.46
5.57
6.15
72
191.71
Bookvalue per sh¥
492.98
517.49
585.07
671.38
766.40
800.34
807.13
874.95
919.36
1,044
266.37
6.37%
8.87%
—
692.40
FCF per share¥
584.64
575.14
539.25
539.65
478.04
515.89
481.72
442.14
401.75
394.48
108.36
(3.77%)
(3.26%)
—
644.15
Dividend per sh¥
430.29
493.71
527.25
590.06
607.61
640.45
714.46
654.23
616.92
687.35
742.44
2.50%
4.43%
—
23.75
Div yield (avg)%
13.56
15.88
14.12
13.07
15.77
18.09
20.71
18.00
16.02
13.55
6.87
18.00
15.82
86
5.42
Payout ratio%
22.45
20.92
17.99
19.28
18.07
17.04
19.11
22.10
24.67
27.36
29.91
22.10
20.10
90
3.965
Shares (diluted)M
4.507
5.219
5.705
5.451
5.962
5.867
6.409
6.140
7.078
7.384
4.045
4.37%
5.43%
14
15.08
Buyback yield%
19.15
19.25
18.04
18.49
17.35
16.49
16.62
19.03
18.86
19.62
16.27
18.86
18.67
31
1.264
D/E ratiox
1.437
1.575
1.737
1.695
1.815
1.956
1.775
1.872
1.718
1.864
0.280
1.864
1.756
88
0.182
Enterprise value¥B
4.327
4.217
4.377
4.428
4.661
4.501
5.244
5.344
5.291
5.834
2.477
4.59%
4.74%
54
2.812
LT debt¥B
3.646
4.076
4.073
4.216
3.899
4.025
3.803
3.850
4.153
4.177
1.865
1.39%
1.18%
5
Revenue
¥3.568B
0.72%
1.00×
Cost of revenue
¥2.454B
0.87%
1.01×
Operating expenses
¥381.0M
(0.83%)
0.86×
Cash and investments
19.71%
Goodwill & intangibles
17.18%