40.35
Revenue¥B
27.47
30.45
32.57
35.34
37.49
40.34
43.25
46.41
49.23
53.67
44.22
7.44%
7.58%
32
17.69
Revenue growth%
24.84
27.58
24.77
27.69
25.63
26.14
27.73
27.87
26.15
24.11
15.37
26.15
26.14
54
19.87
Gross margin%
19.91
18.08
15.28
13.08
14.37
12.21
10.36
11.94
14.30
16.60
23.82
12.21
14.33
30
18.26
Operating margin%
29.34
30.90
31.58
30.32
28.32
29.02
27.51
29.02
29.71
28.71
28.39
29.02
29.18
40
4.07
Net margin%
9.36
10.36
10.84
9.74
10.59
11.07
12.31
14.31
11.59
12.75
13.16
12.31
10.95
81
14.63
P/E ratio (avg)x
32.74
32.16
34.91
38.27
40.33
37.72
34.32
31.64
34.34
36.46
15.57
34.34
34.62
30
14.29
EV/EBITx
26.66
25.08
23.64
23.05
22.06
20.94
22.13
20.07
17.55
16.11
7.974
20.07
22.10
46
24.56
FCF yield (avg)%
24.16
26.46
26.85
25.76
26.48
26.34
29.10
31.85
30.67
29.53
3.38
29.53
26.67
37
23.39
FCF margin%
11.67
14.04
14.84
14.43
15.01
17.01
14.71
15.18
18.03
15.96
7.19
15.96
14.93
44
1.071
FCF / Net incomex
1.112
1.281
1.262
1.443
1.667
1.965
2.241
2.416
2.341
2.538
0.824
2.341
1.816
82
15.57
ROIC%
4.28
6.02
4.88
3.66
6.58
6.16
5.43
6.57
7.38
9.70
5.14
6.57
6.09
90
11.71
Return on equity%
16.45
17.09
14.83
16.14
15.18
14.97
12.02
9.53
8.78
7.02
23.76
9.53
14.90
26
9.91
Return on assets%
25.48
24.74
26.88
27.58
29.72
28.45
31.08
29.27
28.60
27.71
18.94
28.60
28.08
10
104.87
EPS¥
688.95
720.17
825.04
931.36
883.80
918.96
1,056
1,107
1,076
1,155
109.21
5.50%
6.77%
—
18.24
EPS growth%
4.29
5.26
5.39
6.14
5.01
5.98
7.71
8.04
11.02
10.10
15.76
8.04
6.06
49
266.80
Bookvalue per sh¥
350.41
345.89
359.08
340.58
369.11
377.99
433.25
492.78
526.70
513.16
489.17
6.81%
3.49%
—
486.55
FCF per share¥
760.48
755.34
776.51
855.88
1,019
1,134
1,138
1,358
1,595
1,653
130.52
10.16%
9.09%
—
515.69
Dividend per sh¥
603.94
669.31
685.57
640.03
601.07
657.14
688.68
693.53
646.52
709.04
288.05
3.36%
1.05%
—
15.13
Div yield (avg)%
2.38
1.30
0.40
0.40
1.95
1.36
4.35
6.65
7.74
5.08
29.85
5.08
2.17
66
6.69
Payout ratio%
11.91
10.71
9.41
10.91
8.05
8.40
8.57
7.38
8.09
6.88
8.70
8.09
8.48
10
58.40
Shares (diluted)M
74.18
81.04
73.16
67.53
75.28
69.49
75.93
67.52
74.74
75.22
61.64
(0.02%)
1.02%
46
7.99
Buyback yield%
23.05
23.10
24.57
23.31
21.37
22.21
23.73
23.75
21.44
23.74
20.04
23.73
23.21
58
1.342
D/E ratiox
1.078
1.003
1.074
1.121
1.223
1.335
1.222
1.316
1.379
1.409
0.749
1.335
1.222
85
9.369
Enterprise value¥B
92.66
94.89
93.12
100.9
94.17
88.81
91.84
87.43
94.69
92.13
44.69
(0.44%)
1.16%
11
61.18
LT debt¥B
14.68
13.64
12.83
13.78
13.71
13.05
13.78
12.22
11.26
11.22
68.42
(3.93%)
(2.53%)
86
Revenue
¥53.67B
7.58%
1.00×
Cost of revenue
¥36.12B
7.73%
1.01×
Operating expenses
¥11.67B
7.49%
0.99×
Cash and investments
17.30%
Goodwill & intangibles
16.11%