21.49
Revenue¥B
25.52
28.08
30.03
32.97
36.19
38.78
42.84
45.67
49.68
53.18
22.10
8.00%
8.37%
81
9.40
Revenue growth%
1.64
1.63
0.40
2.30
1.99
1.46
0.40
1.42
4.20
5.42
14.80
1.46
1.63
87
24.08
Gross margin%
21.21
18.25
21.15
18.52
19.63
17.25
18.37
16.76
14.62
14.89
17.11
16.76
18.31
20
11.93
Operating margin%
20.02
18.45
16.10
18.12
16.33
15.86
17.36
14.75
13.60
14.60
7.32
14.75
16.21
51
9.74
Net margin%
17.78
17.50
17.32
17.80
19.33
16.80
17.90
16.33
15.37
17.30
14.71
16.80
17.41
5
29.59
P/E ratio (avg)x
42.03
40.82
44.30
45.84
44.05
46.05
43.04
44.23
45.47
43.44
21.82
44.23
44.14
49
37.31
EV/EBITx
26.70
24.02
25.10
23.20
24.90
22.96
20.56
19.25
17.23
14.73
17.35
19.25
23.08
22
28.80
FCF yield (avg)%
21.64
23.36
21.53
19.59
20.16
21.41
18.68
15.97
14.88
13.49
16.90
15.97
19.87
60
14.90
FCF margin%
24.76
22.33
22.24
23.43
21.48
22.28
24.08
21.16
19.51
22.49
26.15
22.28
22.31
54
0.752
FCF / Net incomex
1.277
1.357
1.300
1.361
1.226
1.085
0.962
1.041
0.976
0.923
1.072
0.976
1.155
29
25.89
ROIC%
0.40
0.40
0.40
1.68
0.40
0.40
0.40
0.40
0.40
0.40
26.24
0.40
0.40
33
6.02
Return on equity%
4.34
1.39
3.89
4.60
5.31
8.23
7.59
10.17
9.36
12.20
11.48
9.36
6.45
34
2.00
Return on assets%
0.57
0.59
0.56
0.40
0.40
1.99
0.81
0.40
1.56
4.14
10.21
1.56
0.58
54
231.70
EPS¥
116.43
112.23
127.12
120.20
126.17
137.41
157.85
159.00
151.76
152.59
249.62
3.87%
1.85%
—
7.71
EPS growth%
20.26
22.19
23.49
26.27
28.53
25.79
26.77
23.81
22.91
20.91
15.45
23.81
23.65
40
188.93
Bookvalue per sh¥
440.17
458.64
431.41
386.81
416.31
441.82
454.36
407.48
389.06
384.62
315.39
(1.57%)
(0.88%)
—
187.62
FCF per share¥
127.49
147.48
140.51
140.32
154.18
178.70
177.04
180.95
205.57
214.77
441.96
6.85%
4.97%
—
307.08
Dividend per sh¥
602.07
569.16
625.70
584.68
590.41
566.76
581.62
601.54
680.10
761.66
373.03
5.23%
3.57%
—
19.71
Div yield (avg)%
16.24
16.06
13.81
16.04
17.62
20.17
21.84
19.03
18.52
18.11
21.55
19.03
17.86
46
15.65
Payout ratio%
18.58
20.06
18.76
19.48
18.98
21.51
20.69
19.83
22.65
24.31
17.74
21.51
19.94
58
60.83
Shares (diluted)M
54.99
57.66
53.69
56.40
61.75
58.02
62.88
62.79
63.67
58.26
59.37
(1.16%)
(0.68%)
61
19.07
Buyback yield%
28.05
29.50
31.34
32.16
30.67
32.72
35.67
32.83
32.45
31.52
19.35
32.72
31.84
27
0.389
D/E ratiox
2.134
1.975
1.983
1.953
2.093
2.007
2.229
2.021
2.232
2.328
1.037
2.229
2.057
49
29.04
Enterprise value¥B
25.60
24.40
22.85
24.79
22.98
21.54
19.48
17.43
17.40
15.97
43.83
(7.02%)
(4.30%)
71
29.75
LT debt¥B
36.16
39.71
42.82
39.76
43.40
41.86
39.19
39.84
38.65
34.38
4.329
(4.55%)
0.61%
61
Revenue
¥53.18B
8.37%
1.00×
Cost of revenue
¥37.22B
8.45%
1.01×
Operating expenses
¥6.921B
8.10%
0.98×
Goodwill & intangibles
19.85%
Cash and investments
17.72%