0.576
Revenue¥B
4.503
4.552
4.648
4.736
4.907
5.040
5.046
5.124
5.198
5.277
0.631
1.47%
1.67%
42
24.22
Revenue growth%
0.40
0.92
0.40
0.40
0.40
2.15
2.92
5.16
5.48
6.98
28.32
5.16
1.54
43
28.97
Gross margin%
19.61
20.21
17.23
19.71
19.81
20.06
22.82
20.66
23.46
21.84
23.72
21.84
20.13
35
21.13
Operating margin%
28.55
30.64
29.13
30.69
32.17
32.88
34.69
34.37
36.32
33.76
13.20
34.37
32.53
11
10.00
Net margin%
0.40
0.83
0.40
0.40
1.98
0.40
0.40
0.40
0.40
2.09
21.91
0.40
0.40
35
30.07
P/E ratio (avg)x
22.73
24.12
23.04
22.95
22.67
25.19
26.06
27.74
29.55
29.19
15.25
27.74
24.65
53
14.15
EV/EBITx
33.45
36.51
40.32
39.48
41.38
42.29
46.68
50.68
50.14
57.63
26.93
50.14
41.84
75
7.62
FCF yield (avg)%
9.50
9.11
8.10
8.03
6.16
4.85
7.41
9.12
9.49
10.72
14.00
9.12
8.61
12
13.30
FCF margin%
5.16
2.99
2.75
1.10
2.61
1.18
0.66
0.40
2.43
0.40
7.40
0.66
1.81
25
1.234
FCF / Net incomex
0.475
0.528
0.584
0.682
0.747
0.743
0.872
0.888
1.067
1.273
0.792
0.888
0.745
15
26.93
ROIC%
26.66
27.84
25.33
26.86
25.85
24.26
26.35
27.17
24.23
26.07
24.20
26.07
26.21
21
18.29
Return on equity%
3.85
1.91
3.51
4.01
6.63
8.80
6.14
7.01
7.77
6.70
25.01
7.01
6.39
42
21.59
Return on assets%
1.19
0.40
1.73
1.41
1.59
3.99
1.91
2.65
1.57
3.04
16.38
2.65
1.66
42
110.84
EPS¥
402.57
455.80
517.08
580.44
545.93
495.93
561.91
617.62
643.91
697.73
121.36
5.03%
5.53%
—
26.47
EPS growth%
21.51
23.56
21.62
20.52
20.41
19.52
20.05
21.60
23.35
22.60
17.53
21.60
21.56
59
530.20
Bookvalue per sh¥
188.75
189.56
196.03
234.50
263.13
259.07
256.01
293.22
346.99
342.99
177.23
5.44%
7.08%
—
345.64
FCF per share¥
518.70
620.87
744.90
843.56
965.40
1,151
1,333
1,325
1,352
1,602
404.90
10.66%
13.27%
—
202.96
Dividend per sh¥
267.46
238.43
229.91
211.60
220.10
229.89
202.44
175.93
159.79
136.12
596.79
(9.16%)
(6.88%)
—
11.43
Div yield (avg)%
20.86
18.66
16.82
18.66
16.59
18.38
19.12
19.36
16.90
18.13
28.46
18.38
18.52
18
11.32
Payout ratio%
21.71
20.03
22.87
23.08
21.67
21.12
19.84
21.10
20.55
22.13
4.69
21.10
21.40
71
3.639
Shares (diluted)M
4.282
4.415
4.764
4.212
4.182
4.257
4.415
4.052
4.213
4.491
3.734
1.44%
1.36%
58
26.63
Buyback yield%
17.31
17.32
19.22
18.93
19.47
21.85
20.15
20.97
18.07
17.69
22.29
20.15
19.07
15
0.451
D/E ratiox
0.820
0.720
0.632
0.672
0.699
0.762
0.703
0.761
0.834
0.875
0.968
0.762
0.740
17
2.807
Enterprise value¥B
2.063
2.177
1.883
1.955
1.904
2.045
1.876
1.708
1.838
1.575
3.326
(3.72%)
(3.81%)
17
0.320
LT debt¥B
2.991
3.002
3.101
3.081
3.159
3.624
3.839
4.094
4.209
4.063
3.853
5.16%
3.87%
42
Revenue
¥5.277B
1.67%
1.00×
Cost of revenue
¥2.889B
1.59%
0.99×
Operating expenses
¥1.155B
1.70%
1.00×
Cash and investments
15.58%