15.41
Revenue¥B
12.36
12.87
12.85
13.18
13.24
13.48
13.52
13.55
14.13
14.50
16.44
1.83%
1.80%
89
15.44
Revenue growth%
15.77
13.46
10.93
11.42
10.07
9.38
11.23
11.92
11.90
11.87
14.05
11.87
11.65
60
3.57
Gross margin%
30.34
28.48
27.14
30.05
29.40
31.87
34.87
36.13
33.16
34.87
19.84
34.87
31.11
55
10.58
Operating margin%
10.02
10.53
10.81
10.77
10.89
13.65
13.40
15.01
13.31
14.75
18.56
13.65
12.10
77
7.45
Net margin%
5.34
7.38
9.86
10.80
9.66
8.39
7.94
10.55
10.66
12.79
2.90
10.55
9.76
20
7.618
P/E ratio (avg)x
43.85
45.45
47.15
48.61
46.78
46.57
47.96
45.60
46.29
49.96
12.73
46.57
46.68
44
6.608
EV/EBITx
18.71
22.23
23.84
23.37
23.79
26.26
27.99
29.04
29.50
32.36
20.43
29.04
25.05
39
29.69
FCF yield (avg)%
8.88
7.83
6.12
6.06
8.75
9.21
10.18
7.86
9.35
8.11
19.03
9.21
8.43
55
7.85
FCF margin%
6.69
5.38
3.39
4.41
1.91
1.07
3.80
6.25
6.63
9.04
24.05
6.25
4.90
65
0.697
FCF / Net incomex
0.302
0.294
0.260
0.241
0.255
0.243
0.248
0.249
0.231
0.235
0.553
0.243
0.249
13
25.48
ROIC%
17.79
20.22
18.44
17.17
16.96
14.88
15.83
14.59
13.48
14.08
19.69
14.59
16.40
33
25.32
Return on equity%
28.07
26.37
27.96
26.24
27.37
28.53
29.16
28.86
31.26
31.76
21.52
29.16
28.30
72
3.28
Return on assets%
18.36
18.33
20.69
21.54
20.26
21.47
19.16
18.99
20.80
23.62
17.27
20.80
20.48
33
149.01
EPS¥
206.69
216.22
224.08
254.98
295.53
335.01
337.11
396.69
387.04
389.11
164.23
5.66%
6.53%
—
6.19
EPS growth%
19.07
16.28
13.95
15.20
15.59
12.89
15.50
14.03
14.38
15.40
8.68
14.38
15.30
24
89.58
Bookvalue per sh¥
63.27
61.64
70.10
71.93
83.14
96.55
93.29
94.25
100.37
95.72
47.85
2.86%
4.52%
—
121.54
FCF per share¥
308.36
320.26
333.98
385.58
428.62
425.76
407.70
483.00
557.28
562.93
36.43
5.60%
6.56%
—
78.31
Dividend per sh¥
126.93
109.22
94.55
91.40
90.80
96.32
85.33
77.18
74.69
68.86
168.97
(5.38%)
(5.91%)
—
13.74
Div yield (avg)%
17.66
19.79
18.30
20.53
23.30
23.38
23.19
22.90
24.51
22.07
10.66
23.19
22.49
53
15.70
Payout ratio%
6.10
8.28
5.58
3.17
4.29
4.56
7.15
7.21
7.52
7.01
25.05
7.15
6.55
14
63.77
Shares (diluted)M
63.84
62.29
56.02
57.69
56.05
57.48
61.61
62.37
67.00
62.99
65.05
2.36%
(1.37%)
11
14.91
Buyback yield%
26.32
24.07
23.24
22.73
24.01
22.35
21.99
22.98
22.36
21.14
23.10
22.35
22.86
75
0.676
D/E ratiox
1.501
1.517
1.381
1.344
1.295
1.374
1.287
1.099
1.021
0.881
0.148
1.099
1.320
22
8.828
Enterprise value¥B
7.812
8.546
9.478
8.972
8.189
8.798
9.754
8.685
8.315
8.049
4.545
(0.34%)
1.35%
11
8.368
LT debt¥B
9.313
10.57
10.97
11.08
11.41
11.99
11.69
13.90
15.33
17.06
12.04
8.37%
7.48%
64
Revenue
¥14.50B
1.80%
1.00×
Cost of revenue
¥9.356B
1.76%
1.00×
Operating expenses
¥3.197B
1.61%
0.98×
Goodwill & intangibles
18.23%
Cash and investments
17.21%