32.47
Revenue¥B
34.06
34.20
34.32
34.61
35.25
36.27
37.73
37.66
38.30
35.77
38.27
2.05%
1.75%
61
3.51
Revenue growth%
17.57
16.91
17.15
20.08
20.07
19.76
20.87
20.44
21.90
9.31
13.08
20.44
19.92
62
20.18
Gross margin%
17.19
16.57
14.07
16.13
17.58
16.28
18.97
18.05
20.27
24.94
15.00
18.05
17.30
53
5.32
Operating margin%
8.16
5.49
3.62
4.89
3.38
2.04
0.66
3.18
4.25
18.47
18.33
3.18
3.93
19
22.84
Net margin%
7.00
7.49
9.83
10.95
11.99
12.29
13.31
12.47
14.48
13.69
28.51
12.47
11.47
54
19.21
P/E ratio (avg)x
5.372
5.513
4.933
5.015
4.904
5.080
4.531
4.824
4.203
20.52
26.85
4.824
4.974
77
14.94
EV/EBITx
28.46
25.74
27.80
29.78
32.33
33.54
30.34
28.09
27.85
27.68
12.13
30.34
29.12
16
12.61
FCF yield (avg)%
17.80
20.35
18.94
19.79
21.49
21.80
23.25
23.77
23.94
3.03
15.09
23.25
20.92
25
26.23
FCF margin%
20.65
21.22
22.98
21.03
23.36
21.78
23.07
21.07
23.17
22.92
6.83
23.07
21.50
17
0.933
FCF / Net incomex
0.379
0.364
0.346
0.375
0.373
0.319
0.295
0.305
0.270
0.825
1.604
0.305
0.355
40
5.69
ROIC%
26.97
27.97
25.34
26.17
24.47
22.47
25.16
26.56
28.53
27.58
11.08
25.16
26.37
79
24.59
Return on equity%
23.03
22.64
24.66
26.86
27.89
27.49
24.73
23.55
20.64
14.28
23.07
24.73
24.10
6
12.72
Return on assets%
11.30
12.07
14.79
12.53
15.04
17.66
20.01
18.24
20.67
26.10
25.01
18.24
14.92
65
919.74
EPS¥
575.24
567.06
620.61
638.19
667.61
644.82
587.97
575.09
533.69
973.09
1,144
(3.51%)
0.55%
—
26.52
EPS growth%
4.05
4.32
1.88
0.71
2.71
3.88
6.15
9.01
8.61
15.78
29.30
6.15
4.19
20
715.18
Bookvalue per sh¥
899.81
914.12
884.63
877.71
954.94
895.93
862.17
891.03
923.14
179.05
352.69
1.01%
0.34%
—
329.66
FCF per share¥
1,855
2,036
1,989
1,947
2,047
1,955
2,136
2,078
2,427
726.49
369.95
4.51%
4.47%
—
302.08
Dividend per sh¥
1,030
1,034
959.57
1,050
979.62
1,015
1,157
1,322
1,472
931.13
685.13
6.98%
3.68%
—
8.60
Div yield (avg)%
13.16
15.58
15.71
18.23
16.22
17.79
19.18
19.15
21.64
4.80
28.30
19.15
17.01
45
13.15
Payout ratio%
13.26
11.53
14.50
13.08
12.69
11.81
12.93
14.88
16.66
3.82
12.11
12.93
13.17
83
33.40
Shares (diluted)M
58.62
58.66
70.78
81.25
85.04
92.26
108.9
124.1
127.8
34.90
33.16
9.48%
10.97%
54
23.29
Buyback yield%
19.65
17.12
14.61
12.78
14.55
16.29
18.88
18.59
16.31
18.88
25.25
16.31
16.72
59
0.830
D/E ratiox
0.347
0.352
0.336
0.357
0.317
0.328
0.345
0.301
0.312
1.754
0.967
0.317
0.332
66
2.781
Enterprise value¥B
6.459
6.852
6.858
6.095
5.681
5.618
5.631
5.198
4.596
8.882
23.90
(5.49%)
(3.31%)
61
13.10
LT debt¥B
45.49
51.55
58.23
64.04
69.76
80.03
93.81
97.78
107.5
18.28
26.47
10.92%
11.48%
10
Revenue
¥38.30B
1.75%
1.00×
Cost of revenue
¥23.90B
1.77%
1.00×
Operating expenses
¥8.202B
1.68%
0.99×