7.432
Revenue¥B
13.57
13.41
13.62
13.87
14.06
13.82
13.77
13.51
13.42
13.46
7.921
(0.88%)
(0.19%)
33
7.12
Revenue growth%
31.57
29.73
31.35
31.10
33.44
31.81
29.21
30.25
32.65
31.51
12.39
31.51
31.43
86
11.50
Gross margin%
19.00
20.41
18.39
17.39
17.50
17.87
18.28
18.36
16.59
13.88
22.89
17.87
18.07
65
18.89
Operating margin%
19.07
22.04
21.78
21.24
22.03
21.07
19.19
18.96
18.68
17.30
24.98
18.96
20.13
64
27.70
Net margin%
5.75
6.87
6.15
4.98
4.62
4.35
5.57
4.57
5.97
3.92
27.24
4.57
5.28
82
23.67
P/E ratio (avg)x
24.38
25.80
27.34
30.93
33.37
34.66
32.75
35.28
36.07
36.71
10.33
35.28
33.06
24
9.242
EV/EBITx
22.08
19.98
19.19
20.14
18.44
17.68
16.30
15.23
14.51
14.34
30.29
15.23
18.06
67
7.15
FCF yield (avg)%
25.79
25.43
24.03
24.35
23.87
24.23
22.70
24.01
24.26
25.91
16.22
24.23
24.25
90
2.53
FCF margin%
13.43
13.81
16.31
16.28
19.12
19.24
17.32
16.77
17.29
17.47
29.38
17.32
17.03
28
1.751
FCF / Net incomex
0.627
0.673
0.753
0.818
0.800
0.874
0.834
0.849
0.841
0.923
1.184
0.849
0.826
44
26.26
ROIC%
2.48
1.05
0.40
1.33
2.78
0.92
0.40
0.40
2.99
1.18
9.21
0.92
1.12
68
13.69
Return on equity%
31.06
30.23
32.41
32.91
31.48
32.92
32.99
34.41
37.28
35.25
24.13
34.41
32.91
64
26.28
Return on assets%
11.74
9.10
12.04
9.92
10.42
7.83
8.57
8.88
6.01
5.40
4.46
7.83
8.99
36
325.10
EPS¥
167.92
177.85
200.69
225.19
243.47
237.02
249.66
231.91
234.47
233.35
353.24
(0.85%)
3.27%
—
26.35
EPS growth%
13.78
15.13
17.81
17.79
16.09
17.79
20.34
20.63
23.18
22.72
2.54
20.63
17.80
57
178.38
Bookvalue per sh¥
145.35
156.58
153.94
183.38
220.02
263.82
287.65
313.37
308.86
309.70
164.52
7.08%
7.92%
—
250.67
FCF per share¥
304.32
280.81
281.95
314.60
287.40
306.06
278.03
272.95
262.33
248.39
207.61
(2.88%)
(1.20%)
—
287.75
Dividend per sh¥
139.62
143.74
151.50
169.57
199.26
211.28
233.76
221.29
209.37
238.29
157.93
3.64%
6.92%
—
28.43
Div yield (avg)%
11.64
12.95
9.96
11.48
10.68
13.52
12.11
9.99
7.97
6.56
10.00
9.99
11.08
16
2.39
Payout ratio%
26.85
27.73
26.53
23.91
26.22
27.69
26.81
29.66
32.45
29.52
18.08
29.52
27.27
62
30.42
Shares (diluted)M
27.67
24.23
21.25
20.49
17.63
16.44
14.20
12.77
13.94
13.03
31.19
(5.87%)
(8.12%)
81
20.30
Buyback yield%
16.55
18.15
16.21
13.89
15.04
15.31
17.16
16.33
16.08
18.62
21.17
16.33
16.27
40
1.707
D/E ratiox
0.671
0.645
0.701
0.807
0.913
1.049
1.092
1.077
1.132
1.308
1.321
1.092
0.981
18
15.37
Enterprise value¥B
12.48
11.69
10.67
9.161
8.533
7.854
8.320
7.868
8.594
8.427
4.861
(0.25%)
(4.03%)
86
10.11
LT debt¥B
17.73
18.86
17.80
17.96
17.41
19.47
19.78
21.52
24.21
26.81
12.81
9.02%
3.62%
38
Revenue
¥13.46B
(0.19%)
1.00×
Cost of revenue
¥7.875B
(0.23%)
1.00×
Operating expenses
¥2.972B
(0.14%)
1.01×
Goodwill & intangibles
18.20%