46.95
Revenue¥B
43.85
45.59
46.28
47.57
49.13
50.13
51.87
52.32
53.00
52.73
50.54
1.42%
1.84%
13
21.31
Revenue growth%
6.16
4.11
5.06
6.28
6.93
4.71
2.93
1.48
1.63
2.64
3.44
2.64
4.41
81
25.64
Gross margin%
13.30
10.63
11.29
8.57
8.84
10.38
12.00
11.73
12.06
10.56
4.41
11.73
10.96
28
20.93
Operating margin%
1.71
4.27
2.43
1.49
3.55
6.41
8.34
10.13
8.86
6.68
25.00
8.34
5.34
90
11.75
Net margin%
10.97
11.81
10.45
8.13
5.20
5.08
6.47
5.00
5.46
3.90
18.50
5.08
5.96
27
22.11
P/E ratio (avg)x
50.39
52.98
57.95
68.92
78.24
89.49
103.1
110.2
115.7
114.0
23.25
110.2
83.86
12
14.14
EV/EBITx
10.48
12.13
13.83
15.23
15.65
17.66
16.53
18.91
19.73
20.74
20.99
18.91
16.09
62
20.29
FCF yield (avg)%
5.79
8.28
9.68
7.67
5.11
5.65
8.57
5.86
3.19
3.13
7.20
5.65
5.83
26
25.87
FCF margin%
12.49
9.53
7.02
4.96
4.58
7.04
4.82
5.08
4.62
3.90
10.87
4.82
5.02
80
1.680
FCF / Net incomex
2.391
2.549
2.496
2.594
2.781
3.113
3.146
3.545
3.978
4.449
0.300
3.545
2.947
14
18.72
ROIC%
25.89
23.98
26.85
28.22
28.22
30.78
30.30
31.62
32.56
33.16
14.72
31.62
29.26
31
29.71
Return on equity%
25.67
28.05
26.01
23.27
26.21
23.91
22.64
25.41
23.06
23.47
19.49
23.47
24.66
45
23.36
Return on assets%
14.87
15.77
18.58
16.41
18.10
17.85
18.26
18.00
17.47
18.59
18.81
18.00
17.92
84
186.26
EPS¥
70.82
73.32
78.89
89.69
89.92
95.46
98.49
115.05
116.46
113.98
198.69
4.86%
6.67%
—
16.66
EPS growth%
16.48
17.48
19.93
20.24
20.17
21.67
21.97
20.00
18.77
15.97
14.55
20.00
19.97
67
218.37
Bookvalue per sh¥
467.93
520.57
607.57
608.78
684.78
746.19
780.48
849.83
1,002
1,080
101.40
9.55%
10.27%
—
40.85
FCF per share¥
81.95
83.97
98.04
109.11
119.74
125.73
141.27
166.01
182.19
214.94
242.80
12.41%
9.55%
—
109.83
Dividend per sh¥
59.14
64.29
69.24
76.74
81.70
84.64
84.63
95.76
90.46
99.68
207.43
4.06%
4.76%
—
20.38
Div yield (avg)%
29.47
31.68
34.17
34.09
33.89
35.11
37.90
36.10
33.70
34.62
17.64
35.11
34.13
10
21.49
Payout ratio%
3.51
4.01
4.77
3.21
3.45
1.71
3.55
5.73
4.89
1.90
23.09
3.55
3.53
89
107.1
Shares (diluted)M
84.14
73.05
62.90
62.47
60.48
57.39
52.59
54.93
58.83
55.96
102.9
(1.54%)
(3.91%)
52
28.36
Buyback yield%
14.19
17.01
17.04
19.30
16.42
14.58
15.01
16.48
17.25
18.64
26.62
16.48
16.75
78
0.126
D/E ratiox
0.221
0.209
0.219
0.236
0.260
0.249
0.274
0.265
0.253
0.249
0.500
0.253
0.249
48
54.50
Enterprise value¥B
31.71
31.60
30.08
29.29
30.58
32.48
31.18
28.19
27.95
26.59
30.18
(2.76%)
(1.47%)
65
20.99
LT debt¥B
5.854
5.829
6.613
6.223
6.991
7.733
7.467
6.998
7.217
7.302
43.49
0.87%
2.37%
71
Revenue
¥52.73B
1.84%
1.00×
Cost of revenue
¥35.36B
2.11%
1.03×
Operating expenses
¥11.73B
1.79%
1.00×
Cash and investments
16.43%