8.900
Revenue¥B
7.078
7.139
7.105
7.210
7.128
7.195
7.201
7.234
7.271
7.300
9.566
0.48%
0.38%
15
19.51
Revenue growth%
6.87
9.37
11.19
9.19
9.91
8.73
9.90
9.51
9.18
7.50
16.44
9.18
9.28
58
6.79
Gross margin%
25.27
23.66
22.07
22.43
20.25
18.17
15.72
14.30
15.19
14.12
23.18
15.19
19.21
64
3.69
Operating margin%
11.04
13.52
10.54
10.14
8.20
9.78
7.22
7.25
4.47
4.14
11.21
7.22
8.99
81
26.35
Net margin%
18.65
19.06
16.42
14.94
16.68
17.40
16.47
18.93
21.08
18.74
11.56
18.74
18.03
89
8.096
P/E ratio (avg)x
11.20
11.27
11.70
11.47
10.53
11.10
10.68
9.365
8.798
7.568
12.32
9.365
10.89
53
37.66
EV/EBITx
19.13
19.71
18.68
16.86
17.10
17.03
15.86
16.88
15.52
14.86
9.543
15.86
16.95
35
23.73
FCF yield (avg)%
10.04
9.50
9.59
10.01
8.96
8.40
9.58
6.64
4.27
3.69
21.57
6.64
9.23
42
27.75
FCF margin%
12.82
11.11
9.73
11.69
12.67
12.27
15.23
14.72
14.55
13.24
24.18
14.55
12.74
79
1.148
FCF / Net incomex
1.372
1.413
1.385
1.531
1.598
1.577
1.824
2.095
2.403
2.446
1.164
2.095
1.587
58
18.49
ROIC%
20.29
22.34
21.96
19.28
18.81
21.55
19.00
16.76
17.18
17.95
25.97
17.95
19.14
40
5.21
Return on equity%
23.71
22.17
23.92
24.17
24.59
23.09
24.49
21.73
21.31
23.53
16.51
23.09
23.62
42
20.82
Return on assets%
31.60
33.01
31.01
29.79
27.99
26.29
27.16
26.85
29.80
31.40
28.82
27.16
29.80
83
121.30
EPS¥
192.98
184.24
187.81
204.37
191.69
210.60
232.09
242.18
270.83
296.14
131.31
9.09%
4.76%
—
26.55
EPS growth%
23.84
26.83
24.54
24.82
26.89
27.52
27.32
25.04
22.97
23.01
6.29
25.04
24.93
72
94.99
Bookvalue per sh¥
48.56
46.16
43.96
45.04
44.80
43.38
44.62
39.31
40.02
42.98
182.50
(0.83%)
(2.53%)
—
148.51
FCF per share¥
332.27
353.38
396.64
387.83
387.11
373.82
372.56
420.32
452.73
535.14
132.93
6.69%
6.37%
—
153.81
Dividend per sh¥
259.71
262.23
265.83
309.23
341.94
395.70
405.39
441.85
475.07
498.73
70.67
7.84%
7.40%
—
19.85
Div yield (avg)%
14.14
16.96
15.63
16.70
15.07
13.30
12.69
11.64
13.47
12.00
27.04
12.69
13.81
68
19.73
Payout ratio%
30.43
27.64
26.33
26.98
24.32
24.82
27.35
28.15
28.06
29.61
16.46
28.06
27.50
54
20.63
Shares (diluted)M
21.07
22.09
20.49
21.19
21.11
19.38
21.05
22.84
23.74
25.71
21.20
4.02%
3.12%
19
5.67
Buyback yield%
9.16
8.44
9.12
12.09
11.30
12.71
10.14
8.17
6.14
8.84
24.10
8.84
9.14
50
0.891
D/E ratiox
1.913
1.779
1.679
1.659
1.746
1.818
1.724
1.790
1.825
1.749
0.548
1.790
1.764
24
7.942
Enterprise value¥B
8.490
8.221
9.733
9.517
11.04
10.53
11.42
12.19
12.58
12.32
4.054
2.23%
4.01%
77
1.145
LT debt¥B
3.985
3.903
4.084
4.247
4.294
4.775
4.462
4.194
4.667
4.418
7.359
0.57%
1.79%
34
Revenue
¥7.300B
0.38%
1.00×
Cost of revenue
¥5.110B
0.38%
1.00×
Operating expenses
¥1.253B
0.32%
0.99×
Cash and investments
20.19%
Goodwill & intangibles
13.74%
Spread over hurdle
10.49%