17.76
Revenue¥B
20.57
22.07
23.26
24.06
24.92
26.15
27.83
29.12
31.04
32.70
19.17
5.59%
5.46%
58
11.24
Revenue growth%
27.86
25.35
23.95
24.06
26.18
23.25
25.42
26.64
28.82
27.42
3.90
26.64
25.80
14
15.70
Gross margin%
9.14
10.96
13.13
14.80
16.61
13.94
13.68
14.75
13.99
16.92
8.04
13.99
13.97
95
27.15
Operating margin%
32.31
33.18
33.05
34.41
34.05
35.33
34.00
35.91
36.59
34.23
6.46
35.33
34.14
27
3.15
Net margin%
2.87
4.06
1.37
3.10
1.16
0.77
2.29
1.63
0.40
2.87
13.45
1.63
1.96
63
12.17
P/E ratio (avg)x
11.70
12.02
12.62
12.91
11.04
10.70
9.885
9.969
10.13
10.98
34.33
10.13
11.01
70
16.06
EV/EBITx
53.15
54.55
52.22
60.12
61.29
63.62
68.42
71.53
72.17
70.72
27.88
70.72
62.45
43
18.22
FCF yield (avg)%
26.51
29.23
26.56
27.28
27.87
25.82
28.33
30.40
28.86
30.99
12.66
28.86
28.10
10
29.72
FCF margin%
36.74
36.35
36.00
35.57
38.12
39.25
37.09
35.04
33.70
32.89
9.51
35.04
36.18
87
0.602
FCF / Net incomex
1.272
1.198
1.206
1.318
1.338
1.417
1.369
1.276
1.192
1.043
1.378
1.276
1.274
27
8.21
ROIC%
3.83
6.41
3.72
5.78
5.80
7.08
9.42
7.63
6.14
7.82
7.98
7.63
6.28
62
7.06
Return on equity%
22.44
23.55
26.13
23.73
24.51
23.54
24.69
26.54
28.23
27.23
13.47
26.54
24.60
72
7.91
Return on assets%
9.11
10.00
7.40
6.45
7.58
7.33
8.91
10.24
9.35
7.43
6.78
8.91
8.24
83
316.91
EPS¥
745.40
782.83
873.62
970.05
940.62
931.48
1,003
963.81
996.61
1,127
333.07
3.68%
4.69%
—
14.84
EPS growth%
22.24
21.55
18.83
18.94
16.78
18.54
18.86
18.54
16.90
16.04
10.05
18.54
18.68
67
532.52
Bookvalue per sh¥
194.37
222.48
247.90
298.27
343.41
363.02
354.56
364.45
364.84
423.86
364.91
4.30%
7.95%
—
157.24
FCF per share¥
215.98
200.96
207.40
220.76
223.60
240.58
209.22
197.79
204.23
184.32
115.63
(3.79%)
(2.93%)
—
367.36
Dividend per sh¥
533.59
570.34
642.51
679.39
779.01
894.55
871.64
964.54
1,005
962.98
292.10
4.33%
6.66%
—
14.52
Div yield (avg)%
19.62
17.44
20.33
20.33
18.96
19.51
16.93
17.12
14.17
11.95
13.80
16.93
18.20
67
3.12
Payout ratio%
28.68
31.06
28.24
30.75
31.69
32.79
32.92
30.24
32.47
29.81
12.97
32.47
30.90
32
15.68
Shares (diluted)M
18.01
18.96
19.15
17.76
16.67
19.02
19.88
21.54
21.86
21.21
15.42
4.94%
1.70%
27
11.18
Buyback yield%
20.06
21.03
23.14
23.58
24.84
27.41
28.65
26.36
25.61
26.72
10.25
26.72
25.22
42
0.542
D/E ratiox
0.870
0.988
0.973
1.051
1.199
1.351
1.346
1.358
1.367
1.408
1.744
1.358
1.273
63
18.77
Enterprise value¥B
41.86
49.54
51.75
50.04
57.77
63.51
62.36
72.71
85.11
95.89
23.65
10.67%
8.42%
17
9.557
LT debt¥B
10.88
11.83
11.59
10.14
8.999
8.247
7.414
6.513
5.668
4.954
22.96
(11.25%)
(8.41%)
71
Revenue
¥32.70B
5.46%
1.00×
Cost of revenue
¥20.75B
5.59%
1.01×
Operating expenses
¥6.888B
4.77%
0.94×
Goodwill & intangibles
17.03%
Cash and investments
14.94%