37.77
Revenue¥B
23.70
25.36
27.20
29.65
32.89
36.26
39.88
44.00
47.32
52.23
39.66
9.69%
9.35%
37
28.78
Revenue growth%
32.31
32.32
33.14
30.76
33.56
33.91
31.22
34.13
34.09
36.40
8.07
34.09
33.35
7
26.13
Gross margin%
23.62
22.52
21.73
24.16
26.75
27.78
27.94
24.97
25.76
23.11
16.60
25.76
24.56
94
28.20
Operating margin%
20.92
23.77
21.08
20.91
22.29
19.80
22.53
22.57
22.26
23.08
25.54
22.53
22.27
59
8.81
Net margin%
18.34
15.91
17.08
14.37
15.98
17.85
18.96
19.87
21.28
22.58
17.05
19.87
18.10
53
34.70
P/E ratio (avg)x
8.559
8.881
8.708
9.496
9.411
10.09
10.21
10.83
11.37
13.34
35.27
10.83
9.791
82
15.74
EV/EBITx
8.478
8.666
9.627
9.524
10.26
9.737
9.585
10.05
10.64
10.37
27.94
10.05
9.682
24
21.86
FCF yield (avg)%
23.13
24.21
23.03
24.52
21.90
23.90
25.80
24.65
25.95
27.58
10.40
25.80
24.37
15
16.70
FCF margin%
25.32
23.10
21.11
23.93
21.53
21.30
20.03
21.40
18.89
20.77
3.55
20.77
21.35
17
1.293
FCF / Net incomex
1.229
1.429
1.661
1.842
2.059
2.030
2.042
1.940
1.864
2.139
0.318
2.030
1.902
5
17.65
ROIC%
17.00
16.39
16.33
17.85
18.98
21.08
18.44
18.52
18.67
19.32
25.32
18.67
18.48
18
10.57
Return on equity%
20.01
22.71
22.01
23.40
22.13
22.21
25.05
24.47
26.75
29.19
17.38
25.05
23.06
76
14.50
Return on assets%
30.53
31.88
34.08
31.51
30.57
27.71
25.94
26.39
25.40
25.84
5.82
25.94
29.12
60
90.40
EPS¥
52.41
56.46
67.55
74.81
87.65
105.16
115.45
128.17
144.32
162.32
98.99
13.11%
11.78%
—
28.56
EPS growth%
7.74
8.48
6.17
9.14
9.05
11.94
9.24
11.54
9.45
10.06
3.22
10.06
9.19
66
155.39
Bookvalue per sh¥
56.84
48.50
45.76
41.02
42.69
36.93
37.10
35.56
35.65
33.53
126.59
(4.71%)
(6.67%)
—
91.37
FCF per share¥
157.85
159.78
165.42
167.93
166.56
177.27
158.79
147.53
149.17
138.07
144.48
(3.68%)
(1.73%)
—
114.26
Dividend per sh¥
80.06
78.49
82.63
89.43
87.96
93.01
92.40
95.12
90.60
92.33
43.81
0.97%
0.47%
—
6.90
Div yield (avg)%
30.34
32.68
32.84
35.72
34.96
34.01
33.39
35.60
36.06
37.00
17.05
35.60
34.49
49
19.79
Payout ratio%
7.31
6.10
5.75
6.67
8.56
7.19
7.20
5.89
5.35
7.04
22.71
7.04
6.85
58
257.2
Shares (diluted)M
449.7
446.9
517.4
572.8
671.0
663.3
674.6
637.3
721.6
770.9
253.9
2.81%
6.72%
75
8.80
Buyback yield%
9.19
6.63
7.31
6.68
9.06
6.80
6.01
5.78
7.62
5.88
19.27
6.01
6.74
67
1.326
D/E ratiox
1.696
1.852
1.812
1.828
1.928
2.082
1.932
1.923
2.192
2.497
1.685
2.082
1.925
32
45.07
Enterprise value¥B
66.27
72.08
73.82
73.25
85.96
92.19
108.9
104.8
124.3
121.5
52.71
7.17%
5.85%
42
19.01
LT debt¥B
8.028
8.117
9.121
10.05
11.90
13.56
13.39
14.56
16.71
18.35
6.061
9.04%
9.77%
6
Revenue
¥52.23B
9.35%
1.00×
Cost of revenue
¥26.90B
9.77%
1.04×
Operating expenses
¥7.232B
8.14%
0.90×
Goodwill & intangibles
17.43%
Cash and investments
16.61%