31.49
Revenue¥B
21.73
22.99
24.44
25.44
26.57
27.99
29.77
31.90
34.18
34.99
34.09
5.66%
5.17%
64
18.78
Revenue growth%
21.26
19.04
19.03
21.43
23.45
22.47
25.30
28.23
27.34
24.72
15.07
25.30
22.96
39
26.82
Gross margin%
14.53
14.53
15.12
14.88
13.33
16.19
18.35
15.83
16.93
18.73
8.39
16.93
15.47
79
9.32
Operating margin%
27.89
27.53
30.08
30.44
32.87
33.14
32.48
30.06
32.86
30.17
10.02
32.48
30.30
30
27.69
Net margin%
21.62
24.54
23.93
24.96
23.60
24.22
23.35
24.76
26.71
23.76
18.77
24.22
24.08
61
36.05
P/E ratio (avg)x
10.14
11.38
12.37
13.56
13.67
14.09
14.61
14.08
14.92
17.18
15.78
14.61
13.87
51
35.71
EV/EBITx
36.49
40.26
41.97
41.39
39.46
41.69
42.22
46.55
53.42
62.53
7.137
46.55
41.83
6
24.93
FCF yield (avg)%
13.65
10.80
10.41
12.51
10.52
8.54
6.29
7.50
5.54
6.14
18.22
6.29
9.48
13
21.02
FCF margin%
22.22
20.77
23.14
25.05
24.35
24.83
27.30
29.52
30.91
27.93
16.35
27.93
24.94
78
0.562
FCF / Net incomex
1.009
1.029
0.923
0.975
0.853
0.822
0.824
0.798
0.721
0.740
0.820
0.798
0.839
18
28.65
ROIC%
8.16
6.84
6.49
8.38
10.97
11.00
12.30
12.83
10.56
11.93
13.49
11.93
10.77
47
13.02
Return on equity%
35.28
37.05
35.09
36.97
38.33
39.28
40.48
42.13
44.29
43.86
19.27
42.13
38.80
69
13.48
Return on assets%
30.57
30.38
30.64
29.36
26.55
23.69
24.07
24.66
24.23
23.16
28.13
24.07
25.60
57
37.99
EPS¥
43.63
47.13
46.96
52.46
51.45
57.67
58.02
65.98
75.29
82.95
39.14
10.02%
6.81%
—
3.91
EPS growth%
29.01
26.58
26.90
26.62
25.40
27.07
27.06
24.71
22.21
21.82
23.28
24.71
26.60
88
26.35
Bookvalue per sh¥
65.42
71.19
69.64
64.26
67.50
72.80
65.66
72.72
79.40
78.99
14.94
3.19%
1.51%
—
42.39
FCF per share¥
21.26
21.68
23.54
21.39
23.49
25.21
23.97
21.41
22.58
21.17
64.77
(2.06%)
0.26%
—
55.54
Dividend per sh¥
111.22
119.89
118.13
138.69
147.20
159.96
157.49
168.92
190.00
216.06
45.05
7.98%
8.68%
—
4.82
Div yield (avg)%
22.32
25.25
23.84
23.02
25.72
24.16
23.31
22.83
24.01
21.10
21.78
23.31
23.57
61
10.91
Payout ratio%
11.18
9.66
6.72
6.38
4.73
3.71
6.00
5.91
3.75
2.25
6.18
3.75
5.95
20
319.9
Shares (diluted)M
383.3
417.9
462.1
550.7
533.9
578.8
619.0
694.2
812.3
923.8
321.6
11.59%
9.91%
15
2.34
Buyback yield%
9.06
8.12
6.44
7.47
10.06
10.16
9.50
10.12
10.86
11.14
8.75
10.16
9.78
36
1.574
D/E ratiox
0.254
0.244
0.225
0.211
0.190
0.199
0.182
0.200
0.179
0.175
0.720
0.182
0.200
79
22.06
Enterprise value¥B
20.25
21.58
21.08
24.07
27.06
28.85
32.56
38.43
43.42
41.73
41.70
9.05%
9.27%
52
41.40
LT debt¥B
17.86
19.91
20.98
23.82
27.14
30.21
30.19
34.38
36.61
41.52
30.97
8.87%
10.08%
26
Revenue
¥34.99B
5.17%
1.00×
Cost of revenue
¥16.61B
4.70%
0.96×
Operating expenses
¥7.895B
5.55%
1.04×
Cash and investments
17.28%
Goodwill & intangibles
16.09%