21.34
Revenue¥B
34.37
38.19
41.51
45.11
48.39
51.83
55.34
61.17
66.36
73.73
22.70
8.79%
8.78%
90
6.56
Revenue growth%
4.52
4.34
5.60
5.37
5.15
5.49
3.58
2.31
3.14
1.61
16.73
3.14
4.43
39
24.14
Gross margin%
13.86
14.11
12.89
12.02
12.53
15.19
16.35
16.50
18.29
17.87
6.36
16.50
14.65
32
8.52
Operating margin%
19.09
17.41
19.37
18.70
18.75
16.27
18.72
18.71
16.00
16.73
29.98
16.73
18.71
39
27.60
Net margin%
23.15
21.75
18.92
17.75
17.56
15.69
14.94
12.25
12.88
13.67
13.03
13.67
16.62
40
36.35
P/E ratio (avg)x
38.79
38.09
39.41
39.45
39.10
44.93
51.98
58.78
60.38
63.60
18.02
58.78
42.19
90
36.26
EV/EBITx
16.83
17.69
19.37
20.16
18.54
17.53
15.80
15.02
13.57
14.21
19.67
15.02
17.18
7
8.64
FCF yield (avg)%
13.98
14.87
13.31
15.42
13.30
13.83
12.38
13.25
13.99
12.30
17.49
13.25
13.57
93
3.62
FCF margin%
27.43
25.09
26.41
25.91
24.15
25.99
23.54
22.15
19.78
17.34
4.11
22.15
24.62
38
0.618
FCF / Net incomex
1.690
1.716
1.961
2.262
2.597
2.708
3.004
3.274
3.828
4.355
0.893
3.274
2.652
6
11.72
ROIC%
26.46
26.73
26.06
25.32
23.41
22.64
22.46
19.74
21.75
20.81
28.72
21.75
23.03
23
12.55
Return on equity%
0.40
0.40
0.40
0.40
0.98
0.47
0.40
2.95
1.50
0.41
28.03
0.47
0.41
78
4.62
Return on assets%
29.04
29.51
29.16
28.63
30.56
30.90
30.09
31.31
28.67
29.74
22.05
30.09
29.62
41
349.35
EPS¥
182.31
185.50
203.52
212.26
226.29
238.60
254.46
258.73
291.08
265.07
375.40
3.21%
4.98%
—
2.04
EPS growth%
5.08
5.44
5.44
7.84
6.80
8.79
10.46
13.11
15.78
14.11
28.97
13.11
8.32
59
295.31
Bookvalue per sh¥
227.92
256.10
248.53
224.46
232.49
211.45
211.42
188.97
194.24
204.45
381.87
(2.54%)
(1.23%)
—
323.14
FCF per share¥
330.67
350.93
383.93
402.96
394.83
405.31
414.01
362.85
364.24
357.92
59.47
(1.94%)
0.30%
—
219.09
Dividend per sh¥
242.09
240.33
239.92
245.85
282.73
326.29
331.72
380.65
395.62
441.76
358.39
9.34%
6.50%
—
14.32
Div yield (avg)%
23.65
25.25
23.65
25.37
23.71
25.44
25.08
26.05
27.64
30.63
15.76
26.05
25.31
88
29.02
Payout ratio%
7.26
5.67
3.67
3.47
1.07
0.40
0.40
2.27
1.55
1.48
28.30
1.48
1.91
51
65.91
Shares (diluted)M
83.45
84.23
82.25
89.91
97.96
103.3
99.12
109.8
125.4
137.0
63.96
6.94%
6.42%
89
3.04
Buyback yield%
23.66
25.20
24.55
21.64
19.88
20.15
21.37
19.01
19.96
22.36
18.17
20.15
21.50
22
0.914
D/E ratiox
1.179
1.238
1.296
1.272
1.244
1.063
1.120
1.087
0.966
0.833
1.682
1.063
1.149
29
7.940
Enterprise value¥B
20.23
19.44
20.26
19.69
21.55
24.23
23.90
26.93
28.14
26.35
23.55
4.10%
2.78%
62
26.62
LT debt¥B
88.16
82.14
86.55
89.29
93.90
107.3
120.8
136.1
150.4
165.2
4.215
11.96%
7.13%
30
Revenue
¥73.73B
8.78%
1.00×
Cost of revenue
¥46.64B
8.86%
1.01×
Operating expenses
¥10.40B
9.16%
1.04×
Cash and investments
13.23%