13.53
Revenue¥B
8.109
8.558
8.870
9.535
10.23
10.77
11.29
11.77
12.51
13.52
14.41
5.74%
5.65%
34
4.39
Revenue growth%
13.29
11.45
14.43
15.21
17.25
20.18
21.75
19.49
17.55
19.30
19.35
19.49
17.40
85
10.06
Gross margin%
26.19
23.80
22.81
24.11
23.64
23.40
21.05
19.67
17.72
19.45
4.58
19.67
23.10
71
14.42
Operating margin%
15.98
14.08
16.23
16.03
17.10
15.84
14.92
12.90
12.17
11.92
2.84
12.90
15.38
74
12.61
Net margin%
26.15
28.86
28.43
27.96
27.78
27.12
28.80
28.88
26.84
26.36
11.06
27.12
27.87
43
19.45
P/E ratio (avg)x
21.86
23.71
22.07
19.26
18.94
20.58
19.72
17.60
15.42
15.05
8.311
17.60
19.49
64
6.499
EV/EBITx
28.13
31.41
32.44
32.63
32.37
35.70
34.08
36.08
33.89
32.55
32.48
34.08
32.59
89
17.74
FCF yield (avg)%
29.52
28.24
30.41
31.76
29.67
27.38
28.73
30.58
33.17
32.63
2.72
30.58
30.04
65
22.47
FCF margin%
8.92
10.59
11.47
10.61
9.31
11.90
13.27
14.42
15.97
15.75
5.48
14.42
11.69
70
1.510
FCF / Net incomex
1.555
1.421
1.391
1.287
1.186
1.157
1.166
1.167
1.172
1.055
1.592
1.166
1.179
85
4.35
ROIC%
26.10
24.46
26.28
27.17
29.01
29.95
29.17
26.21
27.79
25.51
14.98
27.79
26.72
57
28.59
Return on equity%
19.46
22.07
20.87
20.76
23.46
21.10
23.13
21.33
21.02
18.26
18.01
21.10
21.06
49
29.30
Return on assets%
23.92
25.34
28.06
30.59
27.95
26.86
25.62
26.92
26.62
26.43
3.17
26.62
26.74
20
37.71
EPS¥
9.32
10.13
10.30
9.36
8.10
7.73
7.53
8.23
8.36
8.20
38.55
0.23%
(1.48%)
—
19.14
EPS growth%
9.70
12.39
15.28
12.77
14.90
12.87
10.46
9.29
8.99
8.58
23.88
9.29
11.42
60
68.41
Bookvalue per sh¥
56.83
61.82
57.06
61.90
65.76
62.37
66.31
61.08
64.02
67.49
15.08
0.52%
2.62%
—
10.26
FCF per share¥
37.83
37.99
36.80
36.94
35.27
35.39
32.26
33.90
33.39
35.44
45.39
0.10%
(1.66%)
—
56.95
Dividend per sh¥
30.00
32.13
33.86
34.64
30.49
29.06
30.26
32.65
31.18
28.53
39.11
(1.32%)
0.04%
—
19.49
Div yield (avg)%
31.73
32.40
30.25
30.44
31.91
30.73
31.06
31.12
30.16
28.02
20.95
30.73
30.89
29
12.36
Payout ratio%
12.93
12.83
12.01
14.13
12.91
12.52
14.57
11.90
9.05
9.78
6.48
11.90
12.67
17
84.25
Shares (diluted)M
75.33
83.87
82.52
84.27
76.70
72.31
64.26
65.02
68.49
61.67
83.52
(4.27%)
(3.03%)
8
20.35
Buyback yield%
18.83
20.02
20.91
18.60
18.78
16.27
13.31
13.93
13.91
13.51
26.02
13.91
17.44
48
1.702
D/E ratiox
2.308
2.760
2.997
3.124
3.625
3.553
3.544
3.951
4.639
4.565
0.376
3.951
3.548
47
3.533
Enterprise value¥B
21.82
23.37
24.22
23.96
25.94
23.75
23.01
24.01
26.98
25.98
14.25
0.03%
2.23%
66
13.16
LT debt¥B
9.485
10.75
10.36
10.11
10.60
10.92
10.79
12.83
12.55
13.55
10.26
5.03%
3.48%
27
Revenue
¥13.52B
5.65%
1.00×
Cost of revenue
¥9.354B
5.56%
0.99×
Operating expenses
¥2.191B
6.00%
1.03×
Cash and investments
16.80%
Goodwill & intangibles
14.84%