0.798
Revenue¥B
8.416
8.672
8.633
8.728
8.641
8.704
8.723
8.767
8.890
8.884
0.821
0.56%
0.79%
78
8.43
Revenue growth%
27.74
25.55
28.39
30.79
28.09
29.34
32.00
29.40
26.54
29.26
11.51
29.34
28.82
42
2.98
Gross margin%
10.19
8.80
10.87
12.29
12.85
15.56
15.13
12.77
9.94
8.58
13.47
12.77
11.58
61
28.20
Operating margin%
27.12
27.82
28.09
28.14
26.96
28.28
25.47
25.34
27.59
27.94
19.66
27.59
27.70
38
8.43
Net margin%
7.42
7.41
7.85
6.07
5.91
8.52
6.79
5.96
4.94
2.63
10.18
5.96
6.43
60
30.54
P/E ratio (avg)x
28.49
30.04
30.30
31.70
34.34
31.72
32.86
34.15
30.67
32.42
6.592
32.42
31.71
20
34.49
EV/EBITx
24.39
26.93
26.38
24.94
23.55
22.05
22.99
24.94
23.86
23.77
36.92
23.77
24.13
95
16.41
FCF yield (avg)%
21.76
19.80
17.59
18.33
21.19
21.37
21.87
24.62
24.71
22.88
2.13
22.88
21.57
50
18.94
FCF margin%
0.40
0.40
2.91
0.40
3.30
3.92
2.34
3.67
3.64
4.77
23.36
3.67
3.11
16
0.676
FCF / Net incomex
1.377
1.400
1.509
1.576
1.763
1.675
1.506
1.364
1.231
1.319
1.353
1.364
1.453
6
10.97
ROIC%
13.83
16.05
19.00
19.35
16.66
15.86
15.46
12.88
12.80
14.53
19.06
14.53
15.66
44
21.20
Return on equity%
13.06
15.62
14.76
16.60
18.54
17.21
15.33
16.70
14.03
16.32
22.40
16.32
15.97
92
17.47
Return on assets%
12.31
10.92
13.01
14.73
15.93
15.48
18.25
18.28
16.68
18.51
29.69
18.25
15.71
13
352.58
EPS¥
61.54
69.42
63.55
60.10
60.49
67.32
70.11
63.38
58.61
58.58
361.27
(0.64%)
0.39%
—
15.72
EPS growth%
20.54
18.74
18.07
17.41
16.04
17.10
14.17
11.63
12.67
12.91
19.64
12.91
16.57
8
157.82
Bookvalue per sh¥
473.42
531.99
579.73
701.57
816.85
916.57
1,045
1,134
1,158
1,370
215.52
10.90%
12.52%
—
225.93
FCF per share¥
465.38
507.70
503.60
555.75
629.11
679.38
757.76
845.62
895.84
973.26
353.63
9.12%
6.95%
—
333.01
Dividend per sh¥
259.75
285.74
305.65
296.97
300.12
263.65
290.64
297.61
329.78
354.80
298.82
3.40%
2.01%
—
16.90
Div yield (avg)%
14.19
17.18
17.46
19.88
16.92
14.20
11.21
13.42
10.78
10.01
28.95
11.21
14.20
43
18.61
Payout ratio%
6.41
7.43
8.73
6.33
8.40
9.57
7.61
5.81
3.45
4.13
2.94
5.81
6.92
64
23.40
Shares (diluted)M
27.34
26.56
29.41
30.37
29.56
30.03
26.54
25.67
27.70
26.78
23.60
(1.96%)
0.64%
94
4.97
Buyback yield%
8.37
9.54
10.68
9.23
8.61
11.03
12.20
10.61
10.40
10.01
24.43
10.61
10.21
87
1.168
D/E ratiox
2.287
2.254
2.490
2.477
2.739
2.857
2.907
3.220
3.218
3.120
0.865
3.120
2.798
47
4.162
Enterprise value¥B
7.947
7.231
7.843
8.166
8.846
8.316
8.016
7.076
7.361
7.236
8.691
(3.94%)
(1.31%)
42
2.128
LT debt¥B
14.84
16.26
18.18
19.20
20.26
20.16
19.42
20.26
18.00
18.63
5.981
(1.67%)
3.46%
27
Revenue
¥8.884B
0.79%
1.00×
Cost of revenue
¥5.737B
0.76%
1.00×
Operating expenses
¥1.388B
0.75%
1.00×
Cash and investments
17.42%