2.783
Revenue¥B
2.029
2.089
2.152
2.285
2.421
2.477
2.557
2.644
2.808
2.906
2.983
3.72%
4.31%
81
20.32
Revenue growth%
12.08
10.09
12.99
11.17
10.66
9.93
8.27
8.66
11.30
9.43
17.44
9.43
10.38
30
19.46
Gross margin%
24.07
22.66
23.84
23.15
22.14
20.42
21.37
22.22
19.57
21.88
9.22
21.37
22.18
88
23.27
Operating margin%
35.25
37.80
38.11
38.05
37.25
36.03
38.17
38.65
36.57
39.53
21.20
38.17
37.93
11
25.21
Net margin%
21.94
19.40
18.22
20.56
23.05
22.12
24.88
26.37
25.17
27.12
16.42
25.17
22.59
32
20.91
P/E ratio (avg)x
37.60
34.57
38.13
37.72
39.87
41.02
40.13
43.08
43.20
44.69
33.36
43.08
40.00
79
27.57
EV/EBITx
17.52
18.05
17.99
20.40
19.70
20.07
19.37
18.64
18.40
18.78
28.01
18.78
18.71
68
14.90
FCF yield (avg)%
25.47
24.99
27.36
24.86
25.89
25.20
28.13
28.44
29.32
31.24
14.73
28.44
26.63
23
24.68
FCF margin%
4.61
3.57
0.92
0.40
0.40
1.76
4.23
3.77
4.06
3.67
9.28
3.77
3.62
66
1.229
FCF / Net incomex
1.884
1.735
1.517
1.315
1.272
1.207
1.193
1.229
1.268
1.260
1.224
1.229
1.270
17
8.26
ROIC%
13.21
11.03
13.48
14.05
15.74
13.97
13.79
12.80
9.94
11.22
17.93
12.80
13.34
67
16.98
Return on equity%
13.76
14.96
15.71
17.81
19.34
17.97
20.62
20.38
20.87
19.93
10.37
20.38
18.65
68
17.52
Return on assets%
16.38
13.82
15.64
13.00
13.33
13.12
13.33
12.43
11.76
10.30
17.18
12.43
13.22
93
657.61
EPS¥
798.90
713.09
754.03
806.41
877.26
882.49
793.16
757.28
789.60
728.76
689.95
(3.64%)
(0.03%)
—
13.19
EPS growth%
8.99
11.20
8.21
9.53
7.49
5.60
2.61
2.89
5.59
7.13
29.50
5.59
7.31
7
506.36
Bookvalue per sh¥
898.24
928.48
887.14
863.53
888.54
887.40
853.31
929.04
956.80
1,012
1,020
2.64%
0.99%
—
1,211
FCF per share¥
1,022
1,007
975.73
1,004
999.65
942.17
862.71
833.21
839.15
878.51
1,012
(2.55%)
(2.60%)
—
1,125
Dividend per sh¥
1,580
1,769
1,957
2,050
2,038
1,974
2,060
2,230
2,655
2,647
490.95
5.37%
6.69%
—
21.48
Div yield (avg)%
27.41
28.84
26.47
27.67
26.45
25.06
26.97
29.39
26.60
26.29
14.71
26.60
26.78
46
18.50
Payout ratio%
21.07
23.15
21.08
18.41
20.96
19.16
16.45
18.92
17.72
14.96
25.87
17.72
19.04
66
0.887
Shares (diluted)M
0.775
0.786
0.785
0.857
0.822
0.759
0.692
0.745
0.717
0.708
0.844
(2.95%)
(2.16%)
72
15.68
Buyback yield%
29.67
32.08
29.96
29.49
28.19
26.65
25.19
25.85
27.67
28.93
15.48
26.65
28.56
43
0.139
D/E ratiox
0.762
0.769
0.815
0.845
0.876
0.862
0.825
0.909
0.905
0.916
1.788
0.905
0.853
89
1.061
Enterprise value¥B
1.962
2.265
2.657
3.160
3.226
3.435
3.541
3.462
3.700
3.627
2.787
2.37%
6.12%
22
1.586
LT debt¥B
1.232
1.254
1.192
1.128
1.035
1.003
0.950
0.896
0.854
0.888
1.235
(3.02%)
(3.90%)
41
Revenue
¥2.906B
4.31%
1.00×
Cost of revenue
¥2.034B
4.31%
1.00×
Operating expenses
¥458.8M
5.09%
1.08×
Cash and investments
15.88%