18.06
Revenue¥B
18.34
19.69
20.24
21.54
22.43
23.41
24.33
25.71
26.95
28.97
19.35
5.25%
5.30%
90
10.78
Revenue growth%
27.22
30.06
28.99
31.12
28.63
28.92
28.27
26.19
26.79
28.52
19.81
28.27
28.57
47
18.19
Gross margin%
23.67
24.76
22.39
21.34
21.95
20.52
18.48
18.19
20.18
22.42
27.23
20.18
21.65
55
19.91
Operating margin%
8.85
10.93
11.21
10.11
8.70
6.04
5.67
4.54
4.64
3.31
12.16
4.64
7.37
84
13.68
Net margin%
19.40
18.82
20.97
23.37
22.80
20.73
23.09
20.69
20.50
18.22
3.51
20.69
20.71
9
23.41
P/E ratio (avg)x
38.44
37.66
39.93
38.63
35.53
33.40
31.59
32.60
32.69
30.38
29.75
32.60
34.47
14
31.07
EV/EBITx
33.07
34.21
32.36
35.41
35.98
38.40
42.97
39.40
42.44
45.03
36.41
42.44
37.19
76
25.39
FCF yield (avg)%
13.76
11.41
9.40
12.39
15.00
15.54
18.01
17.54
16.59
18.88
24.16
17.54
15.27
63
12.68
FCF margin%
8.30
8.92
6.31
6.05
7.54
7.89
7.14
8.19
5.47
3.63
24.41
7.14
7.34
74
0.932
FCF / Net incomex
1.657
1.563
1.728
1.542
1.642
1.545
1.622
1.660
1.546
1.559
0.975
1.559
1.592
45
17.48
ROIC%
9.67
6.92
3.94
5.59
7.71
7.22
7.82
5.04
6.13
8.14
27.59
7.22
7.07
78
3.39
Return on equity%
28.65
25.75
23.06
25.47
25.30
27.66
29.73
27.17
25.20
26.82
29.58
27.17
26.29
40
15.19
Return on assets%
21.98
23.78
26.22
26.35
28.26
25.96
28.15
28.34
26.57
24.05
27.32
26.57
26.29
58
52.07
EPS¥
228.71
227.66
237.90
262.58
261.60
286.53
319.07
362.97
387.49
424.81
53.66
10.18%
6.47%
—
16.49
EPS growth%
28.72
26.06
29.06
26.70
23.72
22.25
21.93
20.87
22.70
24.24
2.21
22.25
23.98
94
127.41
Bookvalue per sh¥
205.74
211.56
200.63
208.26
195.18
184.40
191.07
211.07
229.66
238.32
49.75
4.08%
0.64%
—
53.67
FCF per share¥
46.20
46.83
48.80
45.56
41.02
36.52
35.55
37.56
40.44
39.61
165.13
(0.70%)
(2.36%)
—
210.34
Dividend per sh¥
291.22
331.55
356.29
383.14
397.25
407.06
409.81
433.36
451.38
476.62
210.04
3.71%
6.59%
—
24.58
Div yield (avg)%
11.43
13.91
11.49
10.45
9.91
12.23
9.61
11.19
12.67
10.00
21.09
11.19
11.31
14
6.78
Payout ratio%
28.78
26.73
25.16
25.93
24.63
21.93
22.28
22.20
24.29
23.20
11.25
22.28
24.46
48
28.09
Shares (diluted)M
35.86
37.96
42.54
40.97
45.65
42.96
50.12
49.37
49.51
50.26
28.28
1.95%
4.67%
42
24.55
Buyback yield%
16.44
16.54
19.03
18.94
20.50
19.90
18.30
21.30
18.69
20.04
16.66
19.90
18.99
89
0.150
D/E ratiox
0.816
0.718
0.633
0.582
0.611
0.572
0.504
0.533
0.562
0.497
0.219
0.533
0.577
12
9.948
Enterprise value¥B
10.54
11.14
10.93
12.88
13.08
12.73
14.04
16.19
15.69
16.26
15.14
4.45%
4.58%
47
15.17
LT debt¥B
21.04
19.24
20.12
18.10
16.83
15.69
14.62
15.91
15.68
16.08
11.26
(0.91%)
(2.36%)
9
Revenue
¥28.97B
5.30%
1.00×
Cost of revenue
¥17.51B
5.04%
0.98×
Operating expenses
¥6.616B
5.37%
1.01×
Goodwill & intangibles
19.30%