22.66
Revenue¥B
19.54
20.09
20.23
20.38
20.61
21.09
21.29
21.99
22.73
22.77
24.89
2.01%
2.00%
78
27.07
Revenue growth%
17.05
14.57
14.66
13.29
14.32
16.74
19.51
19.66
19.75
22.41
17.22
19.66
16.90
78
17.18
Gross margin%
23.31
25.67
23.33
22.41
24.48
26.21
25.11
22.15
20.09
22.43
15.02
22.43
23.32
91
2.94
Operating margin%
24.57
24.44
22.49
23.18
25.18
24.07
21.26
23.58
22.21
20.35
23.93
22.21
23.38
93
18.26
Net margin%
7.84
5.35
3.35
2.96
3.12
0.97
3.72
5.63
7.41
7.28
5.13
5.63
4.53
49
6.853
P/E ratio (avg)x
25.00
28.56
31.26
36.67
35.39
40.34
44.87
50.84
49.73
56.25
21.67
49.73
38.51
95
37.63
EV/EBITx
30.92
33.92
31.71
30.45
27.76
26.62
28.91
26.22
27.35
28.24
14.29
27.35
28.57
61
19.62
FCF yield (avg)%
22.11
24.16
25.32
23.81
24.05
24.16
25.15
22.47
20.88
18.93
25.19
22.47
23.93
36
19.10
FCF margin%
0.87
0.40
0.40
0.40
1.26
2.79
2.14
2.74
2.73
1.56
16.77
2.73
1.41
89
0.603
FCF / Net incomex
1.116
1.191
1.348
1.504
1.395
1.584
1.585
1.633
1.818
2.027
0.861
1.633
1.544
14
2.16
ROIC%
23.55
24.06
22.24
24.95
23.68
24.18
26.73
28.34
31.12
31.68
19.33
28.34
24.56
51
20.83
Return on equity%
12.82
11.93
11.92
11.22
9.42
11.47
10.50
10.43
11.61
12.36
26.74
11.47
11.54
74
4.58
Return on assets%
18.01
15.58
18.31
20.31
19.22
17.99
19.61
20.41
17.59
15.06
2.78
17.99
18.16
78
138.50
EPS¥
357.84
310.93
291.09
265.43
269.95
282.21
240.07
247.13
223.47
203.22
141.73
(5.52%)
(5.56%)
—
26.76
EPS growth%
6.40
4.03
3.44
4.19
5.03
3.70
5.60
8.43
11.26
9.07
27.38
8.43
5.32
49
348.83
Bookvalue per sh¥
273.11
257.62
248.54
234.43
226.02
229.77
255.31
277.05
291.41
310.75
551.37
6.57%
2.35%
—
408.47
FCF per share¥
112.19
106.72
114.77
125.41
120.61
123.76
112.49
114.73
122.77
116.19
343.26
(0.74%)
0.56%
—
520.53
Dividend per sh¥
457.69
449.76
417.89
383.50
395.98
345.18
372.58
325.82
327.54
357.58
420.07
(2.02%)
(2.44%)
—
17.51
Div yield (avg)%
14.76
16.33
17.47
14.81
15.42
15.28
16.00
13.99
14.56
12.67
2.42
14.56
15.04
82
11.72
Payout ratio%
20.46
19.99
22.86
22.64
23.42
23.72
25.53
24.72
26.75
24.84
15.17
24.84
23.57
25
40.83
Shares (diluted)M
81.68
84.91
96.00
111.2
123.5
118.8
126.2
139.1
140.4
136.7
40.27
2.05%
7.03%
9
24.67
Buyback yield%
16.27
16.98
15.81
15.00
16.23
15.91
13.57
15.71
12.86
12.64
28.29
13.57
15.76
59
0.315
D/E ratiox
1.982
1.882
2.055
1.904
2.124
1.955
2.070
2.177
2.255
2.113
0.307
2.113
2.062
88
4.739
Enterprise value¥B
13.35
11.88
11.42
12.55
12.09
11.97
12.27
13.34
14.11
13.35
12.81
2.01%
0.16%
30
21.82
LT debt¥B
1.209
1.068
1.127
1.031
0.886
0.834
0.778
0.810
0.705
0.701
17.70
(4.58%)
(5.16%)
48
Revenue
¥22.77B
2.00%
1.00×
Cost of revenue
¥15.48B
2.00%
1.00×
Operating expenses
¥4.020B
2.11%
1.01×
Goodwill & intangibles
16.66%
Cash and investments
15.77%
Spread over hurdle
(2.33%)