28.88
Revenue¥B
42.04
43.85
44.87
47.07
49.75
50.75
53.60
54.74
57.44
60.47
30.61
3.98%
4.25%
35
23.65
Revenue growth%
5.35
8.31
8.35
8.99
6.24
6.82
7.04
5.76
8.72
11.27
4.69
7.04
7.68
38
12.81
Gross margin%
6.82
5.78
3.93
2.34
3.39
0.91
2.58
1.38
0.43
1.27
23.55
1.27
2.46
57
5.30
Operating margin%
20.83
19.07
19.08
17.12
16.35
19.07
19.36
18.03
17.10
16.51
19.05
18.03
18.55
20
23.74
Net margin%
26.60
24.77
26.14
29.01
31.10
31.26
29.14
28.35
28.40
27.89
24.00
28.40
28.38
60
20.84
P/E ratio (avg)x
12.67
13.97
16.39
19.36
21.64
24.76
29.46
31.66
31.53
36.61
32.03
31.53
23.20
88
31.40
EV/EBITx
25.54
26.59
29.69
31.57
30.06
27.05
28.84
30.73
32.13
33.67
24.95
30.73
29.87
25
26.64
FCF yield (avg)%
10.58
8.90
7.26
6.47
3.86
6.27
6.44
6.36
4.77
4.74
10.54
6.27
6.40
44
23.53
FCF margin%
21.88
21.09
22.92
22.66
19.92
17.42
17.15
19.65
18.89
20.10
24.77
18.89
20.01
5
1.246
FCF / Net incomex
1.487
1.667
1.764
1.764
2.023
2.404
2.290
2.562
2.461
2.345
0.528
2.404
2.157
81
22.57
ROIC%
7.92
10.47
11.56
10.85
10.42
11.84
14.16
16.35
18.63
18.25
13.14
16.35
11.70
40
14.68
Return on equity%
14.47
12.94
11.68
14.40
14.00
14.03
14.71
15.99
13.46
16.41
28.78
14.71
14.21
20
6.46
Return on assets%
1.31
0.78
0.40
0.96
2.13
0.40
0.40
0.40
0.40
1.45
19.39
0.40
0.59
92
23.23
EPS¥
99.93
91.36
81.46
81.66
83.84
84.51
82.55
89.10
93.55
87.80
25.68
0.93%
(1.79%)
—
8.05
EPS growth%
0.40
2.60
0.40
2.99
5.43
5.72
5.80
5.01
5.85
7.74
18.88
5.80
5.22
94
61.42
Bookvalue per sh¥
102.41
116.91
129.78
146.88
172.34
191.29
189.23
189.63
198.87
213.75
29.99
4.40%
8.37%
—
91.15
FCF per share¥
46.60
53.17
56.86
58.23
61.46
56.86
63.75
72.54
76.59
85.95
75.32
6.94%
6.82%
—
21.49
Dividend per sh¥
69.79
76.20
68.33
65.59
59.70
59.19
60.32
56.18
55.14
54.10
85.71
(1.95%)
(2.09%)
—
10.19
Div yield (avg)%
22.32
19.53
21.19
18.39
19.38
20.90
18.20
17.61
20.44
20.20
25.66
20.20
19.87
27
22.15
Payout ratio%
5.85
6.62
9.38
10.10
8.85
8.49
10.91
13.23
11.71
10.92
4.27
10.92
9.74
84
162.9
Shares (diluted)M
221.3
241.9
239.2
231.2
227.2
247.0
259.9
297.2
316.5
322.8
155.2
7.28%
4.70%
31
24.41
Buyback yield%
9.85
7.08
8.55
7.26
7.53
10.40
9.25
11.50
13.32
13.81
21.50
11.50
9.55
40
1.495
D/E ratiox
0.838
0.929
1.049
1.046
1.137
1.210
1.245
1.249
1.411
1.501
0.652
1.249
1.173
89
29.22
Enterprise value¥B
33.21
34.76
33.31
38.49
42.74
46.52
52.77
54.25
53.09
60.77
36.17
7.29%
7.86%
81
11.40
LT debt¥B
38.96
38.09
41.12
36.52
34.59
33.68
34.93
35.90
36.68
31.81
62.19
(1.66%)
(1.27%)
70
Revenue
¥60.47B
4.25%
1.00×
Cost of revenue
¥35.57B
4.28%
1.00×
Operating expenses
¥10.87B
4.63%
1.04×
Cash and investments
18.93%