4.820
Revenue¥B
25.38
24.85
25.20
24.71
24.35
24.54
24.23
23.66
23.61
23.57
5.174
(0.65%)
(0.49%)
73
6.07
Revenue growth%
24.47
21.87
20.92
20.55
18.61
18.61
16.56
14.93
14.33
16.91
21.25
16.56
18.61
76
16.69
Gross margin%
17.36
20.29
17.51
17.84
19.36
21.71
24.05
25.38
23.34
20.83
26.85
23.34
20.56
15
27.79
Operating margin%
22.36
24.87
24.57
25.82
26.63
26.75
24.54
22.29
23.01
23.80
24.49
23.80
24.55
54
9.89
Net margin%
26.81
28.69
27.89
29.80
27.40
28.90
28.78
26.99
25.90
26.71
4.97
26.99
27.64
16
19.93
P/E ratio (avg)x
19.24
18.71
18.62
16.88
19.09
20.32
22.97
25.13
28.02
28.30
31.36
25.13
19.78
17
11.67
EV/EBITx
26.34
30.19
35.88
38.05
45.43
44.30
51.66
60.93
69.87
69.79
24.05
60.93
44.86
38
11.08
FCF yield (avg)%
18.43
20.21
17.93
16.07
18.67
16.25
14.22
12.60
10.90
13.70
20.36
13.70
16.16
33
22.85
FCF margin%
20.96
22.29
24.60
25.72
23.55
21.46
24.03
23.98
23.20
21.17
4.46
23.20
23.38
30
0.633
FCF / Net incomex
1.653
1.783
1.734
1.678
1.819
1.745
1.592
1.606
1.720
1.547
1.022
1.606
1.699
82
15.17
ROIC%
11.46
13.05
12.78
11.24
12.64
12.04
10.10
7.60
8.09
9.46
3.49
9.46
11.35
69
25.32
Return on equity%
30.29
30.77
29.99
32.96
34.03
32.46
34.61
35.86
35.19
36.29
21.34
35.19
33.50
87
19.23
Return on assets%
14.26
14.59
16.08
13.60
13.70
14.12
16.72
19.39
17.89
19.63
4.71
17.89
15.33
93
65.77
EPS¥
317.31
361.67
372.99
399.93
445.00
486.83
452.46
472.70
508.11
583.91
68.00
5.58%
5.76%
—
26.90
EPS growth%
15.24
13.36
10.64
9.74
8.26
7.85
6.55
4.72
5.75
6.36
11.00
6.36
8.05
56
279.98
Bookvalue per sh¥
157.05
151.95
156.40
153.13
175.42
175.08
197.65
218.61
229.08
247.79
288.37
7.15%
6.07%
—
276.60
FCF per share¥
589.32
656.82
743.76
727.17
848.09
981.04
1,039
1,189
1,253
1,436
177.09
11.11%
9.43%
—
317.43
Dividend per sh¥
800.94
862.70
914.91
1,043
1,249
1,220
1,360
1,496
1,664
1,728
211.35
6.71%
9.92%
—
20.43
Div yield (avg)%
15.12
15.02
12.63
11.91
13.09
15.74
16.25
13.89
12.17
13.28
25.99
13.89
13.58
34
16.21
Payout ratio%
23.79
25.83
28.08
30.51
32.92
34.70
36.89
38.90
37.29
35.75
24.69
36.89
33.81
64
50.20
Shares (diluted)M
82.35
85.67
89.83
102.9
112.2
105.3
108.2
122.3
116.9
116.7
49.67
0.79%
4.93%
11
18.75
Buyback yield%
7.59
7.67
10.40
7.45
7.80
7.69
6.75
6.89
6.00
3.69
27.29
6.75
7.52
87
0.128
D/E ratiox
1.016
0.912
0.854
0.841
0.824
0.901
0.820
0.788
0.760
0.834
0.607
0.820
0.838
54
15.27
Enterprise value¥B
41.19
45.07
47.70
57.23
65.61
70.85
68.85
69.00
73.46
82.67
5.528
4.73%
8.81%
34
20.34
LT debt¥B
9.099
8.517
7.327
7.064
6.913
7.035
6.779
5.801
5.574
4.801
7.721
(7.03%)
(6.22%)
85
Revenue
¥23.57B
(0.49%)
1.00×
Cost of revenue
¥13.59B
(0.68%)
0.98×
Operating expenses
¥3.033B
(0.65%)
0.98×