5.479
Revenue¥B
9.361
10.31
11.08
12.23
13.22
14.19
15.48
17.04
18.21
19.37
5.965
7.94%
8.20%
51
25.18
Revenue growth%
9.45
7.79
10.34
9.49
11.07
13.65
13.42
10.99
8.31
11.09
11.32
11.09
10.66
76
8.07
Gross margin%
17.09
18.48
19.33
21.55
20.37
19.21
21.44
23.64
22.93
21.95
2.36
21.95
20.91
43
19.73
Operating margin%
20.81
23.10
24.47
25.17
27.73
26.20
28.36
28.04
26.48
23.74
7.72
26.48
25.68
80
10.58
Net margin%
20.78
21.09
22.97
22.61
23.43
22.63
23.05
22.20
20.88
21.50
23.37
22.20
22.41
66
24.17
P/E ratio (avg)x
54.99
62.07
59.14
60.34
68.27
78.55
86.59
91.92
101.3
108.4
31.43
91.92
73.41
9
33.51
EV/EBITx
41.24
41.75
49.12
48.53
51.83
60.68
68.10
66.90
66.77
78.06
11.84
66.90
56.26
54
14.85
FCF yield (avg)%
26.68
25.79
24.47
26.70
26.32
27.27
24.55
21.92
21.63
22.56
20.15
22.56
25.17
86
17.10
FCF margin%
25.04
28.00
27.79
25.66
24.46
24.77
25.99
27.66
28.59
28.73
8.26
27.66
26.82
10
0.887
FCF / Net incomex
0.474
0.503
0.499
0.553
0.624
0.733
0.718
0.847
0.819
0.885
0.592
0.819
0.671
50
28.10
ROIC%
15.02
13.35
12.07
10.67
12.41
11.35
9.85
6.99
8.05
6.93
11.05
8.05
11.01
68
11.55
Return on equity%
26.34
25.56
28.12
26.76
28.32
31.07
29.93
31.71
34.40
32.27
10.81
31.71
29.12
55
7.23
Return on assets%
10.07
11.66
9.37
8.89
8.57
8.57
7.69
10.58
10.93
11.43
12.24
10.58
9.72
32
243.35
EPS¥
123.29
117.19
117.75
121.43
113.39
108.31
114.26
112.01
107.05
109.81
271.50
(0.64%)
(0.62%)
—
2.90
EPS growth%
21.14
20.22
18.95
20.59
23.59
23.76
25.68
25.69
27.77
29.45
11.74
25.69
23.67
14
231.78
Bookvalue per sh¥
189.93
185.22
200.80
205.79
207.66
198.40
197.97
212.22
230.53
243.70
197.14
3.25%
2.67%
—
111.23
FCF per share¥
204.74
231.09
249.36
252.29
237.61
225.31
239.39
232.12
231.30
223.49
290.14
(1.22%)
1.34%
—
90.88
Dividend per sh¥
216.21
251.52
295.85
357.82
360.40
411.39
498.31
532.99
598.59
701.32
298.62
14.24%
12.24%
—
8.05
Div yield (avg)%
17.43
16.49
18.66
19.89
20.84
21.84
23.96
25.18
22.67
22.63
4.71
22.67
21.34
6
26.57
Payout ratio%
6.23
6.78
7.44
7.92
7.82
5.65
4.52
6.53
6.63
7.03
16.82
6.53
6.70
77
18.34
Shares (diluted)M
17.57
17.00
17.14
16.10
17.27
15.32
13.55
13.77
12.71
11.38
18.44
(8.01%)
(3.61%)
95
6.92
Buyback yield%
21.13
23.88
22.14
23.17
21.81
19.16
16.35
14.10
11.25
9.81
26.86
14.10
20.15
51
1.793
D/E ratiox
1.581
1.780
2.097
2.363
2.527
2.703
3.108
3.042
3.282
3.464
1.058
3.108
2.615
75
3.411
Enterprise value¥B
5.703
5.092
4.680
4.895
4.451
4.796
5.003
4.684
4.793
4.401
13.84
(0.23%)
(1.45%)
71
14.53
LT debt¥B
9.030
9.130
10.20
10.82
11.35
12.75
13.61
14.16
13.77
16.34
11.48
7.56%
5.81%
90
Revenue
¥19.37B
8.20%
1.00×
Cost of revenue
¥11.49B
8.47%
1.02×
Operating expenses
¥3.695B
8.22%
1.00×
Cash and investments
19.42%
Goodwill & intangibles
17.16%