27.49
Revenue¥B
34.09
35.33
36.84
37.87
40.26
42.87
44.10
46.68
49.10
50.45
29.59
4.61%
4.48%
15
23.81
Revenue growth%
23.64
23.35
25.13
24.14
25.26
28.00
28.28
27.83
30.29
32.75
25.89
28.28
26.55
34
21.03
Gross margin%
12.39
13.89
13.06
14.48
13.32
14.28
13.11
13.83
11.58
12.65
24.77
13.11
13.22
56
27.51
Operating margin%
11.37
11.28
9.37
9.25
10.84
12.69
12.78
13.94
16.21
15.73
25.68
13.94
12.03
86
5.02
Net margin%
25.71
23.80
23.19
20.49
22.17
21.77
24.33
24.29
25.70
27.33
2.09
24.33
24.05
7
6.781
P/E ratio (avg)x
70.26
84.66
82.94
80.16
89.00
89.67
94.70
107.7
104.5
103.2
18.25
103.2
89.33
74
31.89
EV/EBITx
20.18
18.38
16.68
15.25
13.93
12.69
13.62
14.47
16.23
16.24
14.89
14.47
15.74
74
25.94
FCF yield (avg)%
14.42
13.94
13.76
15.72
16.16
16.93
16.33
17.02
19.27
20.21
9.77
17.02
16.25
87
20.89
FCF margin%
4.08
1.29
0.40
0.40
2.11
1.55
2.78
3.70
0.84
2.33
24.01
2.33
1.83
52
0.184
FCF / Net incomex
0.506
0.475
0.538
0.507
0.492
0.505
0.506
0.585
0.636
0.622
1.251
0.585
0.506
86
3.17
ROIC%
14.18
16.73
13.73
13.58
11.28
10.53
12.20
9.79
7.78
10.66
29.92
10.53
11.74
47
22.35
Return on equity%
17.57
17.75
19.60
18.99
17.48
17.90
16.09
13.58
15.17
16.02
20.99
16.02
17.53
15
13.33
Return on assets%
0.40
0.40
0.40
0.40
2.32
2.88
0.82
0.40
1.49
0.40
12.87
0.82
0.40
77
709.96
EPS¥
511.24
562.42
615.79
672.03
632.03
594.34
611.28
607.26
575.73
566.36
754.58
(2.17%)
1.90%
—
12.15
EPS growth%
11.65
10.82
12.60
14.86
12.68
13.74
14.35
16.07
18.17
20.57
23.41
16.07
14.05
70
552.69
Bookvalue per sh¥
310.41
332.35
323.31
285.02
291.62
279.16
244.14
220.33
217.37
233.00
648.32
(4.39%)
(2.94%)
—
480.81
FCF per share¥
547.40
599.77
564.56
526.70
508.47
538.07
621.62
634.73
705.96
739.41
694.55
7.78%
3.01%
—
551.80
Dividend per sh¥
362.17
333.81
312.72
304.59
293.77
317.24
289.96
279.29
274.97
271.02
467.91
(1.60%)
(2.12%)
—
17.41
Div yield (avg)%
4.53
2.51
4.75
4.59
6.77
6.11
5.76
5.59
7.01
6.08
21.44
6.08
5.68
23
9.75
Payout ratio%
8.97
6.91
5.29
3.04
1.50
1.33
0.40
0.40
3.20
1.74
20.94
1.33
2.39
31
64.22
Shares (diluted)M
63.61
65.43
71.22
69.37
74.50
68.15
71.66
76.69
74.44
70.12
65.09
(1.21%)
(0.25%)
69
23.74
Buyback yield%
26.43
27.25
27.44
29.36
27.33
25.75
23.20
21.52
20.03
17.37
20.03
21.52
26.09
59
0.724
D/E ratiox
0.200
0.231
0.252
0.274
0.314
0.306
0.297
0.297
0.316
0.311
0.237
0.306
0.297
72
26.27
Enterprise value¥B
56.53
62.78
62.66
63.43
62.30
66.08
63.40
73.76
74.37
82.94
7.941
5.89%
4.12%
81
47.70
LT debt¥B
54.92
57.05
57.16
55.39
60.44
64.72
62.90
67.20
78.64
84.42
26.88
6.91%
4.13%
87
Revenue
¥50.45B
4.48%
1.00×
Cost of revenue
¥34.33B
4.44%
1.00×
Operating expenses
¥7.690B
4.10%
0.96×
Goodwill & intangibles
18.26%
Cash and investments
16.48%