8.814
Revenue¥B
6.304
6.784
7.317
7.966
8.414
8.910
9.544
10.20
10.91
11.73
9.177
6.87%
7.26%
74
19.02
Revenue growth%
20.66
20.89
20.80
18.53
17.25
15.94
14.22
13.92
13.89
14.11
4.91
14.11
16.60
57
5.79
Gross margin%
25.37
26.73
27.16
28.87
30.46
30.39
29.34
26.42
23.87
25.01
16.67
26.42
26.95
92
16.10
Operating margin%
7.79
10.35
11.60
14.00
16.68
18.80
20.58
20.78
20.46
20.15
3.32
20.46
17.74
43
3.59
Net margin%
11.99
13.85
12.54
10.06
11.81
14.67
15.54
15.71
14.06
12.59
3.54
14.67
13.22
90
27.85
P/E ratio (avg)x
11.34
11.25
11.31
12.46
13.08
14.45
13.82
12.76
12.06
12.86
22.50
12.86
12.61
77
7.473
EV/EBITx
16.11
16.93
16.35
15.00
14.14
14.05
15.35
13.92
14.78
15.37
37.53
14.78
15.17
29
4.42
FCF yield (avg)%
27.71
29.10
27.96
25.41
24.79
27.36
25.25
22.56
21.57
21.73
25.87
22.56
25.33
21
10.85
FCF margin%
23.74
23.93
22.80
22.98
20.49
17.96
20.56
20.76
21.16
20.30
19.67
20.56
20.96
37
1.590
FCF / Net incomex
0.385
0.404
0.403
0.391
0.428
0.391
0.389
0.402
0.419
0.408
0.755
0.402
0.403
59
22.73
ROIC%
23.57
23.30
25.64
27.34
26.50
27.81
27.69
28.44
29.28
29.32
27.51
28.44
27.51
86
21.85
Return on equity%
0.40
0.40
0.40
3.10
1.24
2.08
2.95
4.32
6.36
3.44
8.63
3.44
2.52
25
8.67
Return on assets%
17.95
20.49
22.39
25.14
25.03
26.95
28.03
25.76
28.29
30.66
16.37
28.03
25.45
57
239.14
EPS¥
257.19
289.22
324.58
377.08
370.77
405.25
448.84
448.26
474.78
572.20
263.28
9.07%
8.77%
—
13.57
EPS growth%
0.40
2.82
5.69
5.39
5.02
5.46
3.56
5.45
3.58
4.17
25.04
4.17
4.60
85
62.85
Bookvalue per sh¥
191.96
178.02
176.06
163.38
169.20
182.62
170.74
160.90
164.41
175.50
268.53
0.73%
(0.62%)
—
171.27
FCF per share¥
73.37
64.27
66.55
68.78
71.02
64.45
54.65
56.86
55.91
51.29
101.94
(6.30%)
(2.93%)
—
121.29
Dividend per sh¥
188.03
203.90
222.09
224.25
231.83
237.09
260.55
281.65
306.86
353.67
138.30
8.81%
7.15%
—
6.83
Div yield (avg)%
15.46
16.82
15.43
15.75
18.53
16.49
14.02
13.51
14.22
15.66
29.61
14.22
15.56
73
10.98
Payout ratio%
23.13
22.46
25.01
23.68
23.01
25.61
25.06
23.57
22.56
20.05
20.30
23.57
23.35
65
17.65
Shares (diluted)M
15.34
14.03
14.32
14.06
14.08
14.95
17.00
16.89
16.97
16.26
17.35
2.93%
1.58%
16
20.91
Buyback yield%
11.45
10.83
12.35
10.63
9.01
9.83
7.37
5.04
2.06
3.29
27.95
5.04
9.42
78
0.766
D/E ratiox
2.113
2.220
2.606
2.808
3.046
3.528
4.105
4.521
4.793
5.715
0.385
4.521
3.287
93
10.76
Enterprise value¥B
3.206
3.474
3.875
3.775
3.643
4.191
4.301
4.249
4.787
4.417
4.069
3.93%
2.99%
31
8.591
LT debt¥B
4.996
5.000
5.201
5.166
4.681
4.289
3.887
3.884
3.956
3.846
6.946
(3.86%)
(2.57%)
55
Revenue
¥11.73B
7.26%
1.00×
Cost of revenue
¥7.136B
6.90%
0.97×
Operating expenses
¥1.622B
8.63%
1.14×
Cash and investments
20.79%
Goodwill & intangibles
14.55%