24.85
Revenue¥B
26.89
27.27
28.04
28.12
28.20
29.21
30.24
31.14
31.85
33.18
27.61
3.31%
2.44%
84
14.27
Revenue growth%
20.19
19.31
17.35
17.91
16.34
13.79
12.99
15.81
17.88
16.27
5.24
15.81
16.85
77
15.01
Gross margin%
28.08
30.71
32.58
33.25
33.93
35.06
35.09
36.82
34.60
34.40
20.84
35.06
34.17
89
14.11
Operating margin%
19.11
17.07
15.68
18.30
19.75
20.31
19.39
19.21
18.37
20.58
17.55
19.39
19.16
51
13.97
Net margin%
13.14
13.18
10.57
11.65
9.14
10.98
7.99
10.13
8.72
7.96
24.07
8.72
10.35
23
15.66
P/E ratio (avg)x
12.80
12.59
12.05
13.75
14.30
14.59
14.35
13.71
12.53
14.16
28.98
14.16
13.73
59
8.265
EV/EBITx
42.56
46.48
52.69
55.58
52.80
50.87
59.71
67.89
78.79
89.74
36.59
67.89
54.19
61
25.45
FCF yield (avg)%
19.47
17.39
15.46
14.64
12.26
11.31
10.16
11.05
13.98
15.55
21.27
11.31
14.31
11
25.46
FCF margin%
15.93
18.72
19.80
19.06
18.19
15.27
15.38
15.88
17.34
16.93
29.12
15.88
17.13
89
0.875
FCF / Net incomex
0.465
0.455
0.420
0.367
0.352
0.316
0.298
0.311
0.295
0.274
0.836
0.298
0.334
89
12.51
ROIC%
26.39
28.31
27.67
24.68
23.47
22.54
20.80
21.54
19.27
21.95
5.67
21.54
23.01
77
11.00
Return on equity%
19.33
21.78
22.14
22.05
20.49
23.20
22.59
20.02
20.14
19.83
12.28
20.14
21.13
19
27.33
Return on assets%
16.14
15.45
13.76
14.95
16.07
17.42
17.00
18.79
20.18
20.05
25.85
18.79
16.57
45
149.11
EPS¥
101.44
91.31
83.15
77.16
78.52
73.73
79.37
68.98
70.13
75.69
166.24
(0.73%)
(3.42%)
—
21.25
EPS growth%
26.43
23.87
26.29
23.89
22.31
21.47
22.15
21.29
24.02
25.46
20.00
22.15
23.88
84
112.50
Bookvalue per sh¥
276.09
267.42
299.88
325.25
329.45
364.48
408.98
383.92
391.99
387.63
159.61
3.31%
2.94%
—
202.60
FCF per share¥
80.67
80.71
89.72
89.93
97.14
98.60
92.98
105.95
98.62
95.46
74.44
(0.35%)
0.79%
—
194.25
Dividend per sh¥
265.34
284.15
306.40
307.82
331.23
335.42
353.36
380.27
383.07
410.30
164.97
4.37%
5.97%
—
3.64
Div yield (avg)%
14.82
16.39
19.29
16.80
14.53
17.14
18.73
18.60
16.52
14.58
7.19
17.14
16.66
43
25.79
Payout ratio%
11.12
12.58
13.03
10.17
8.82
8.65
11.18
12.55
13.12
11.80
7.27
11.80
11.49
52
104.3
Shares (diluted)M
115.5
115.8
114.2
106.8
113.5
103.3
116.1
121.9
113.1
122.3
108.8
1.52%
1.15%
55
2.57
Buyback yield%
4.00
3.49
3.46
1.20
1.88
2.46
1.13
0.40
0.96
2.39
24.76
1.13
2.13
9
0.302
D/E ratiox
2.465
2.450
2.642
2.658
2.845
3.035
2.863
3.224
3.335
3.829
0.583
3.224
2.854
86
31.74
Enterprise value¥B
23.40
25.53
24.21
26.58
28.40
29.14
28.36
30.16
26.95
28.76
15.12
0.25%
1.59%
38
5.383
LT debt¥B
44.54
44.49
44.64
51.56
55.67
58.46
61.79
66.41
74.54
86.48
11.34
9.21%
7.66%
65
Revenue
¥33.18B
2.44%
1.00×
Cost of revenue
¥22.11B
2.32%
0.99×
Operating expenses
¥4.364B
2.57%
1.01×
Cash and investments
17.19%
Property and equipment
16.61%