11.75
Revenue¥B
12.28
13.42
14.17
15.52
17.14
18.43
19.99
21.29
22.52
24.73
12.75
7.61%
8.21%
83
27.87
Revenue growth%
8.39
5.74
5.36
4.21
1.45
2.30
4.36
3.68
3.51
3.96
26.29
3.68
4.08
73
13.39
Gross margin%
10.50
9.78
9.87
7.88
8.21
6.21
5.81
7.21
7.55
6.35
12.48
6.35
7.71
91
26.97
Operating margin%
24.52
26.25
27.90
29.11
27.46
27.83
25.88
27.60
26.05
23.89
25.56
26.05
26.85
29
29.14
Net margin%
8.60
8.41
10.04
10.33
11.23
10.67
8.97
8.69
8.18
8.67
5.59
8.69
8.83
55
34.09
P/E ratio (avg)x
20.67
18.92
19.27
17.62
16.71
15.44
16.35
17.71
16.06
14.58
28.03
16.06
17.16
93
23.47
EV/EBITx
39.85
45.13
46.86
45.69
47.00
51.70
51.56
52.07
49.08
51.88
21.52
51.70
48.04
36
17.28
FCF yield (avg)%
7.31
6.69
9.63
10.47
9.97
7.47
7.70
6.17
6.08
4.22
18.73
6.17
7.39
79
4.87
FCF margin%
19.18
16.20
15.13
15.70
17.60
15.39
15.63
17.96
15.29
13.41
24.18
15.39
15.66
66
1.414
FCF / Net incomex
1.619
1.539
1.563
1.586
1.407
1.447
1.574
1.412
1.266
1.234
0.564
1.412
1.493
59
2.96
ROIC%
27.16
27.68
28.49
29.27
26.45
27.57
29.94
31.12
28.65
29.97
15.30
29.94
28.57
53
22.19
Return on equity%
6.68
7.08
9.20
8.94
6.12
8.56
10.65
8.70
7.47
9.23
17.96
8.70
8.63
41
21.82
Return on assets%
4.19
3.85
2.49
5.31
4.12
5.91
8.25
6.36
4.57
2.71
4.18
5.91
4.38
86
98.07
EPS¥
177.14
175.85
185.51
193.07
197.85
197.84
189.99
189.94
205.26
230.83
102.32
3.13%
3.39%
—
7.79
EPS growth%
10.50
13.39
14.65
14.63
14.00
12.39
11.91
10.27
11.27
12.87
12.90
11.91
12.63
92
213.91
Bookvalue per sh¥
189.84
176.87
173.02
174.25
183.30
193.69
201.40
198.90
188.98
186.16
172.14
0.31%
(0.06%)
—
190.52
FCF per share¥
272.02
299.93
342.87
367.67
435.37
431.07
436.96
514.43
521.76
556.98
211.06
5.05%
7.24%
—
101.77
Dividend per sh¥
234.76
231.72
259.36
277.67
282.78
310.13
353.60
419.82
496.18
563.16
141.58
14.77%
10.97%
—
13.52
Div yield (avg)%
6.22
7.31
8.42
10.58
10.10
12.60
9.75
11.29
9.43
6.94
12.30
9.75
9.59
15
2.67
Payout ratio%
1.69
0.61
3.26
6.01
8.33
8.39
7.23
5.15
5.36
8.30
15.37
7.23
5.69
84
60.92
Shares (diluted)M
75.05
74.09
71.01
71.46
74.69
74.69
80.02
78.66
84.57
99.35
59.96
5.87%
3.75%
17
9.89
Buyback yield%
17.95
15.74
14.21
12.20
9.38
8.78
11.20
12.94
13.09
11.75
3.48
11.75
12.57
45
0.482
D/E ratiox
0.766
0.839
0.790
0.826
0.825
0.928
1.016
1.045
1.159
1.341
0.901
1.045
0.884
10
17.48
Enterprise value¥B
5.735
6.353
6.377
5.625
5.555
5.785
6.403
7.090
7.908
8.157
20.74
7.99%
2.84%
48
5.090
LT debt¥B
27.39
25.60
28.73
31.15
30.86
30.21
35.17
39.92
41.52
42.27
2.643
6.50%
5.57%
65
Revenue
¥24.73B
8.21%
1.00×
Cost of revenue
¥17.22B
8.15%
0.99×
Operating expenses
¥4.583B
8.53%
1.03×
Cash and investments
18.09%