20.14
Revenue¥B
17.56
18.88
20.15
22.31
23.91
26.27
28.90
31.05
34.00
37.89
20.79
9.65%
9.02%
75
3.02
Revenue growth%
29.89
31.13
32.48
35.41
35.90
37.27
35.94
38.53
36.00
34.84
2.78
36.00
35.65
22
21.22
Gross margin%
7.60
6.71
7.04
9.11
6.27
7.01
5.29
6.36
6.93
4.73
14.62
6.36
6.82
35
8.38
Operating margin%
9.93
8.27
10.78
7.99
6.32
3.70
4.47
3.74
3.03
5.70
25.08
3.74
6.01
40
3.53
Net margin%
33.95
35.21
33.13
33.97
36.75
38.68
40.15
37.36
40.21
42.03
13.76
40.15
37.06
34
37.42
P/E ratio (avg)x
30.96
31.79
32.88
31.37
32.04
31.24
27.83
31.00
31.93
29.53
24.03
31.00
31.30
73
32.08
EV/EBITx
38.22
42.35
39.66
37.38
36.12
38.18
35.84
32.21
32.28
30.66
33.14
32.28
36.75
35
22.14
FCF yield (avg)%
18.53
18.06
20.14
18.23
16.81
18.33
20.16
20.14
20.61
22.45
9.91
20.16
19.34
34
4.20
FCF margin%
21.74
22.27
23.75
23.27
23.42
21.71
22.85
22.52
23.52
23.01
6.72
22.85
22.93
16
0.382
FCF / Net incomex
1.823
1.742
1.735
1.934
1.781
1.686
1.675
1.544
1.774
1.997
0.269
1.686
1.758
35
4.89
ROIC%
2.38
2.03
0.40
2.24
0.98
3.31
4.67
5.78
3.37
4.53
22.79
4.53
2.84
41
23.69
Return on equity%
2.81
3.40
2.32
3.80
5.00
2.10
1.80
0.71
0.40
0.40
18.36
0.71
2.21
71
26.08
Return on assets%
14.47
13.92
11.78
11.68
12.59
15.45
16.74
15.10
13.68
12.53
22.29
15.10
13.80
13
56.37
EPS¥
157.08
158.70
163.67
175.83
172.37
167.77
160.93
158.80
136.03
132.55
59.17
(5.12%)
(2.86%)
—
22.26
EPS growth%
19.40
22.33
25.08
22.31
21.56
20.64
19.80
17.47
14.71
16.70
10.72
17.47
20.22
83
161.90
Bookvalue per sh¥
95.71
105.96
124.88
145.65
150.07
170.18
164.81
171.78
184.58
198.38
159.34
5.74%
9.31%
—
102.86
FCF per share¥
201.93
188.59
198.79
200.62
212.66
220.27
247.48
241.45
243.99
262.32
280.39
4.29%
3.15%
—
50.18
Dividend per sh¥
172.14
160.10
181.68
191.59
201.69
210.94
229.52
263.63
292.39
310.61
233.05
9.02%
5.57%
—
21.06
Div yield (avg)%
11.09
9.73
7.49
9.49
10.66
10.80
10.29
11.34
8.52
8.90
8.70
10.29
10.01
33
18.67
Payout ratio%
12.56
10.51
12.07
14.92
12.21
9.48
9.93
10.18
10.00
8.29
9.85
9.93
10.35
74
86.28
Shares (diluted)M
176.4
197.9
232.8
247.1
274.6
309.3
306.6
301.0
353.1
355.2
83.32
5.28%
9.29%
15
7.12
Buyback yield%
29.98
29.35
27.84
30.77
29.28
31.71
29.04
27.85
29.64
29.97
14.02
29.64
29.49
62
1.729
D/E ratiox
1.770
1.898
2.114
2.432
2.392
2.362
2.370
2.510
2.375
2.778
1.147
2.375
2.373
67
8.283
Enterprise value¥B
25.21
26.79
24.84
23.45
22.16
24.27
23.21
23.87
26.15
26.78
22.90
3.87%
0.46%
19
25.59
LT debt¥B
3.552
3.622
3.735
3.788
3.499
3.178
3.106
2.696
2.552
2.395
30.58
(7.30%)
(4.37%)
76
Revenue
¥37.89B
9.02%
1.00×
Cost of revenue
¥19.85B
9.31%
1.03×
Operating expenses
¥7.112B
8.64%
0.97×
Goodwill & intangibles
14.12%