7.404
Revenue¥B
8.743
9.641
10.41
11.01
11.99
13.06
13.91
15.37
16.29
17.61
8.203
7.99%
8.06%
88
25.65
Revenue growth%
13.26
14.45
15.88
17.19
16.71
16.06
16.10
13.29
14.62
15.28
3.63
15.28
15.58
23
4.92
Gross margin%
10.17
9.24
6.57
4.99
4.30
3.15
5.58
2.84
3.26
1.25
5.20
3.15
4.64
47
20.82
Operating margin%
29.54
28.93
26.98
29.46
26.50
26.49
29.18
29.78
27.10
24.18
20.76
27.10
28.02
75
5.36
Net margin%
27.77
26.58
29.10
30.80
27.97
28.15
29.63
32.08
33.93
34.46
20.91
32.08
29.37
91
10.95
P/E ratio (avg)x
55.95
59.33
60.68
71.91
78.24
82.18
92.45
101.1
97.59
113.6
20.13
97.59
80.21
55
13.81
EV/EBITx
62.91
65.16
74.80
87.56
87.92
98.50
95.27
96.54
98.95
108.6
7.182
98.50
91.60
24
19.00
FCF yield (avg)%
16.81
15.37
14.39
13.56
10.98
13.88
12.09
10.09
7.34
8.43
24.54
10.09
12.82
54
29.06
FCF margin%
25.52
25.33
23.37
23.02
23.71
24.78
22.68
25.01
25.68
28.40
24.32
25.01
24.89
18
0.507
FCF / Net incomex
1.296
1.416
1.519
1.806
2.114
2.439
2.505
2.681
2.842
2.818
1.605
2.681
2.277
36
7.93
ROIC%
17.91
15.23
12.45
10.22
12.45
14.72
15.32
15.57
17.00
19.88
7.31
15.57
15.28
62
13.93
Return on equity%
27.14
24.53
21.81
19.87
22.17
24.29
26.64
28.00
29.40
30.14
4.85
28.00
25.59
59
5.55
Return on assets%
5.51
4.96
4.00
3.03
2.32
1.38
2.63
0.85
0.89
0.40
10.35
0.89
2.48
57
295.94
EPS¥
212.05
198.10
203.53
175.54
150.33
128.45
130.69
125.49
127.33
121.82
306.90
(4.12%)
(6.49%)
—
19.46
EPS growth%
2.21
0.62
0.55
1.24
0.40
0.40
1.20
3.74
6.17
5.40
18.45
3.74
1.22
55
419.04
Bookvalue per sh¥
290.27
311.42
305.47
305.53
308.38
342.16
347.59
357.70
351.41
319.54
244.73
0.71%
0.09%
—
77.84
FCF per share¥
276.60
289.77
328.05
341.05
372.78
356.78
342.84
357.77
395.63
410.12
272.88
1.93%
4.79%
—
514.72
Dividend per sh¥
483.14
495.62
523.33
515.95
467.01
453.34
411.35
406.40
447.18
409.36
493.92
(2.60%)
(0.74%)
—
21.84
Div yield (avg)%
0.40
0.40
0.40
3.02
4.49
3.34
4.02
1.38
0.49
0.40
14.10
1.38
0.93
55
4.71
Payout ratio%
1.66
0.40
0.40
2.43
0.40
3.39
1.90
3.89
2.49
2.18
26.55
2.49
2.04
93
13.78
Shares (diluted)M
13.99
15.33
15.46
14.26
16.02
15.38
17.22
17.94
17.27
16.29
13.37
0.33%
0.83%
79
7.01
Buyback yield%
18.57
19.40
20.63
19.95
20.89
22.08
24.70
26.38
28.06
25.80
11.27
25.80
21.48
21
0.427
D/E ratiox
1.364
1.585
1.516
1.634
1.806
1.948
2.024
1.910
1.822
2.006
1.623
1.948
1.814
71
13.19
Enterprise value¥B
2.208
2.605
2.452
2.844
2.876
3.247
3.715
3.874
3.981
4.464
4.411
9.19%
7.01%
16
13.31
LT debt¥B
5.851
5.091
5.270
4.597
3.933
3.834
3.867
3.864
4.209
3.897
4.855
(0.18%)
(3.74%)
57
Revenue
¥17.61B
8.06%
1.00×
Cost of revenue
¥12.15B
7.90%
0.99×
Operating expenses
¥3.820B
7.91%
0.99×