3.960
Revenue¥B
10.03
10.10
10.38
10.72
11.20
11.49
11.49
11.49
11.61
11.76
4.219
0.99%
1.97%
62
14.81
Revenue growth%
12.19
14.32
15.38
15.00
14.57
16.36
16.89
18.05
16.04
13.81
27.67
16.36
15.19
16
26.23
Gross margin%
19.73
21.07
18.78
21.61
22.46
25.40
24.28
21.51
24.48
25.56
20.49
24.48
22.03
60
16.61
Operating margin%
20.54
20.92
22.78
23.94
26.46
29.32
27.56
26.81
27.58
25.21
20.14
27.56
25.84
73
28.66
Net margin%
13.51
16.45
19.38
17.88
19.17
21.00
23.97
25.59
26.50
26.57
27.65
25.59
20.19
69
21.65
P/E ratio (avg)x
15.42
14.67
16.29
15.15
16.57
18.52
17.54
19.21
18.43
18.86
24.72
18.52
17.06
76
6.415
EV/EBITx
34.54
38.10
43.39
51.28
52.43
57.39
62.38
75.43
87.49
85.94
6.041
75.43
54.91
56
23.81
FCF yield (avg)%
17.43
19.13
20.26
19.66
18.00
19.84
16.96
17.53
17.68
20.52
29.60
17.68
18.57
54
17.86
FCF margin%
9.73
6.78
8.12
8.84
11.21
12.69
13.88
16.83
17.51
17.58
14.44
16.83
11.95
68
1.290
FCF / Net incomex
1.226
1.364
1.330
1.302
1.242
1.306
1.403
1.569
1.499
1.460
0.607
1.460
1.347
43
27.41
ROIC%
37.44
36.63
34.43
37.04
40.02
41.81
39.56
37.63
38.25
40.05
22.72
39.56
37.94
91
23.81
Return on equity%
18.15
18.33
16.78
16.58
13.82
11.97
11.06
8.70
6.73
6.86
9.53
8.70
12.90
34
23.47
Return on assets%
2.31
2.10
0.85
1.52
3.58
3.37
0.44
0.40
3.20
1.26
18.79
1.26
1.81
66
257.04
EPS¥
159.01
168.97
147.74
158.77
169.85
173.75
177.64
153.63
134.14
122.37
284.25
(6.35%)
(2.89%)
—
11.85
EPS growth%
8.63
9.00
6.04
8.72
7.75
7.10
8.93
9.86
11.63
8.73
15.44
8.93
8.72
93
258.43
Bookvalue per sh¥
414.50
443.28
418.11
438.09
387.25
359.35
389.97
397.94
385.93
425.64
239.59
1.91%
0.42%
—
72.22
FCF per share¥
328.47
288.53
307.85
336.35
307.66
337.52
343.75
329.92
293.49
299.80
136.24
(0.52%)
(2.13%)
—
373.63
Dividend per sh¥
245.76
218.05
216.81
216.43
190.90
181.54
160.81
165.24
167.62
184.65
197.45
(0.66%)
(3.56%)
—
14.75
Div yield (avg)%
17.67
17.94
17.34
19.04
18.61
18.76
19.77
20.17
18.85
19.82
5.57
19.77
18.81
23
26.14
Payout ratio%
18.98
17.63
19.95
17.00
14.23
12.68
9.95
7.15
4.35
6.37
22.98
7.15
13.45
50
20.73
Shares (diluted)M
16.97
19.17
19.34
19.03
17.21
15.70
17.26
15.77
16.74
17.70
20.83
0.56%
(0.33%)
12
10.34
Buyback yield%
13.14
14.88
13.20
12.18
13.98
11.74
11.31
10.80
13.29
13.32
11.10
11.74
13.17
22
0.581
D/E ratiox
2.261
2.165
2.065
2.385
2.671
2.501
2.822
3.194
3.243
3.492
0.454
3.194
2.586
8
13.74
Enterprise value¥B
10.33
10.78
12.53
13.37
13.52
12.88
15.14
16.44
18.04
19.23
12.88
7.30%
7.22%
85
5.757
LT debt¥B
15.47
16.75
16.48
18.35
18.06
17.89
16.58
17.92
17.55
17.68
13.23
(0.42%)
2.56%
49
Revenue
¥11.76B
1.97%
1.00×
Cost of revenue
¥8.233B
1.97%
1.00×
Operating expenses
¥2.091B
1.95%
1.00×
Goodwill & intangibles
18.32%