6.803
Revenue¥B
17.97
18.65
19.21
19.30
19.28
19.24
19.18
19.54
19.75
20.13
7.618
0.86%
1.48%
83
14.34
Revenue growth%
20.24
20.50
20.03
19.76
18.81
17.97
20.52
22.10
23.24
25.67
18.76
22.10
20.37
79
8.20
Gross margin%
13.95
15.89
18.16
18.23
17.39
16.45
16.56
15.31
15.08
17.38
4.99
16.45
16.51
68
8.48
Operating margin%
10.90
13.83
14.23
16.80
14.85
13.82
13.50
11.06
13.02
13.71
18.08
13.50
13.77
88
29.37
Net margin%
9.15
7.48
5.05
4.87
3.92
6.26
8.33
11.26
13.29
14.22
20.75
11.26
7.90
75
36.55
P/E ratio (avg)x
24.65
26.73
25.58
28.27
31.70
34.58
34.09
34.11
37.51
33.58
10.23
34.11
32.64
40
32.90
EV/EBITx
37.20
37.73
40.45
43.45
44.43
42.61
42.95
43.40
43.58
42.78
6.290
42.95
42.86
7
25.71
FCF yield (avg)%
14.89
13.50
11.90
14.88
12.44
10.72
12.38
10.72
12.49
13.38
18.09
12.38
12.47
74
18.59
FCF margin%
17.10
18.77
16.62
16.81
16.69
18.97
21.89
20.11
22.75
25.18
24.95
21.89
18.87
77
0.758
FCF / Net incomex
0.363
0.410
0.418
0.452
0.449
0.510
0.513
0.527
0.515
0.517
0.714
0.515
0.481
81
9.57
ROIC%
21.03
22.77
23.96
22.62
25.44
24.02
24.29
25.48
24.78
26.92
23.74
24.78
24.16
44
13.59
Return on equity%
20.00
17.28
16.64
14.93
14.86
16.93
14.56
13.41
15.94
15.45
25.21
15.45
15.69
53
11.19
Return on assets%
16.07
15.36
14.08
11.71
14.35
12.97
14.80
17.38
16.90
17.74
18.73
16.90
15.08
60
107.47
EPS¥
96.51
106.86
115.07
118.11
137.97
135.53
154.64
158.60
184.52
195.92
111.71
7.27%
9.04%
—
14.36
EPS growth%
7.75
7.09
8.06
10.35
11.79
11.62
14.59
17.56
15.92
18.68
2.59
15.92
11.70
14
257.32
Bookvalue per sh¥
289.06
279.66
297.57
334.16
358.64
399.49
391.66
397.78
424.82
400.93
70.14
2.25%
3.75%
—
148.87
FCF per share¥
251.81
244.34
283.16
275.01
284.14
323.72
343.59
370.12
396.22
427.95
155.24
8.54%
4.71%
—
96.06
Dividend per sh¥
67.22
73.80
73.10
76.09
81.89
75.64
72.68
70.35
67.75
69.65
275.29
(3.19%)
(0.38%)
—
10.28
Div yield (avg)%
24.98
27.75
25.95
23.74
24.92
23.31
24.05
25.83
26.62
29.57
20.78
25.83
25.41
87
11.33
Payout ratio%
14.48
12.93
10.01
12.66
9.71
11.20
11.44
11.97
9.10
8.20
4.57
11.20
11.32
72
35.75
Shares (diluted)M
47.44
46.14
48.58
53.45
58.55
61.10
67.15
68.39
69.19
64.41
35.90
1.93%
2.53%
92
16.75
Buyback yield%
16.54
17.80
19.40
18.86
19.25
17.90
20.76
22.03
24.26
25.81
15.03
22.03
19.33
48
1.568
D/E ratiox
0.856
0.754
0.777
0.826
0.780
0.677
0.621
0.551
0.514
0.539
1.287
0.551
0.715
86
11.24
Enterprise value¥B
8.862
9.295
10.11
10.21
10.06
11.32
11.60
11.74
13.18
12.72
8.687
4.80%
4.15%
43
11.95
LT debt¥B
5.754
6.576
7.400
7.284
7.999
9.126
8.969
9.286
11.11
13.00
4.882
10.20%
8.80%
39
Revenue
¥20.13B
1.48%
1.00×
Cost of revenue
¥14.09B
1.48%
1.00×
Operating expenses
¥3.072B
0.84%
0.94×
Goodwill & intangibles
17.53%