12.29
Revenue¥B
17.21
17.93
18.69
19.13
20.35
21.74
22.56
23.51
24.96
26.46
13.21
5.40%
5.03%
20
2.58
Revenue growth%
15.72
16.17
14.18
12.21
12.25
11.83
10.56
8.45
11.02
11.82
19.10
11.02
12.02
85
5.87
Gross margin%
8.42
11.08
10.47
8.17
6.52
9.05
11.46
11.58
12.45
11.64
8.80
11.58
10.78
11
25.51
Operating margin%
26.29
25.12
27.97
28.25
29.78
27.96
26.75
28.57
27.21
30.20
28.30
27.96
27.96
67
8.95
Net margin%
13.01
13.94
13.21
15.60
17.71
18.68
17.93
18.19
18.36
19.04
14.23
18.36
17.82
59
16.37
P/E ratio (avg)x
25.22
24.07
23.44
23.23
23.50
25.16
25.87
24.15
26.26
28.19
30.31
25.87
24.66
64
35.01
EV/EBITx
6.995
6.809
7.117
6.523
6.134
6.411
6.270
6.286
6.513
6.036
14.20
6.286
6.462
87
18.29
FCF yield (avg)%
24.32
23.99
21.29
23.49
21.83
23.63
23.04
25.45
25.64
22.99
26.70
23.63
23.56
47
28.15
FCF margin%
6.96
7.31
5.46
3.02
0.71
0.40
1.98
0.40
3.37
2.18
19.07
1.98
2.60
91
0.622
FCF / Net incomex
1.053
1.163
1.285
1.409
1.564
1.678
1.857
2.029
2.047
1.869
0.443
1.869
1.621
79
7.50
ROIC%
27.03
29.26
31.51
33.05
32.58
33.68
33.03
30.24
30.04
29.67
20.20
30.24
30.88
58
2.53
Return on equity%
18.82
17.68
18.42
19.34
16.80
17.36
19.95
17.65
17.59
16.62
19.78
17.59
17.67
41
2.23
Return on assets%
3.22
5.22
4.53
7.26
8.95
6.79
5.57
7.82
10.71
12.65
14.18
7.82
7.02
85
1,334
EPS¥
181.85
162.01
171.57
171.60
156.89
163.26
145.09
129.30
137.34
140.36
1,424
(2.20%)
(2.84%)
—
24.92
EPS growth%
7.23
7.33
8.79
11.69
12.78
14.85
15.54
17.17
15.03
14.95
28.26
15.03
13.81
37
947.32
Bookvalue per sh¥
691.76
681.78
703.67
734.77
737.74
736.35
698.73
659.91
719.85
725.52
1,178
(0.33%)
0.93%
—
1,187
FCF per share¥
378.27
393.97
431.42
404.47
375.84
345.44
333.48
313.90
276.63
300.58
225.08
(4.37%)
(2.59%)
—
303.25
Dividend per sh¥
1,880
2,124
2,113
2,431
2,536
2,981
3,039
2,986
3,377
3,248
512.73
5.07%
6.50%
—
9.36
Div yield (avg)%
22.12
23.10
21.77
22.89
20.82
22.86
23.70
25.58
24.43
22.19
10.94
23.70
22.88
50
2.04
Payout ratio%
23.41
24.19
22.27
23.36
22.51
19.64
18.95
19.18
18.09
20.08
14.09
19.18
21.18
47
20.96
Shares (diluted)M
23.01
21.93
19.71
19.67
21.52
22.38
19.75
20.99
20.56
19.79
21.67
(1.66%)
(0.83%)
21
15.07
Buyback yield%
10.38
11.04
13.08
13.86
14.35
12.71
10.57
9.78
10.80
9.59
4.74
10.57
10.92
95
0.699
D/E ratiox
1.089
1.035
0.950
0.892
0.866
0.864
0.907
0.876
0.857
0.934
1.341
0.876
0.899
57
22.16
Enterprise value¥B
20.59
24.32
29.21
30.34
31.56
34.48
38.54
38.97
40.28
40.33
13.54
5.03%
7.09%
78
7.755
LT debt¥B
22.38
24.27
25.81
27.37
28.89
27.14
27.73
28.37
31.03
32.45
1.594
2.35%
5.39%
88
Revenue
¥26.46B
5.03%
1.00×
Cost of revenue
¥17.05B
5.07%
1.00×
Operating expenses
¥5.002B
4.94%
0.99×
Cash and investments
18.53%