1.803
Revenue¥B
12.39
13.08
13.90
14.66
15.87
17.17
18.03
19.23
20.15
21.49
1.913
6.24%
6.57%
53
29.00
Revenue growth%
0.40
2.25
0.40
1.99
2.03
0.57
0.40
2.08
0.40
0.49
13.01
0.49
0.53
21
11.90
Gross margin%
7.05
6.79
6.47
6.49
4.92
3.63
5.82
6.70
9.27
11.17
29.67
6.70
6.59
90
29.34
Operating margin%
7.20
5.43
6.79
6.16
5.33
3.06
3.31
3.12
1.07
0.40
12.44
3.06
4.32
29
28.39
Net margin%
30.74
29.91
31.60
29.29
26.41
29.13
30.43
32.48
32.14
34.34
23.57
32.14
30.58
17
24.43
P/E ratio (avg)x
9.280
10.14
9.808
9.133
8.455
9.516
8.934
10.05
10.51
11.75
33.79
10.05
9.662
37
26.42
EV/EBITx
42.09
45.94
47.76
50.45
53.22
55.12
56.69
57.14
62.76
69.62
32.50
57.14
54.17
52
22.01
FCF yield (avg)%
29.40
26.50
27.76
27.60
29.47
31.14
32.77
34.93
34.48
35.85
7.54
34.48
30.31
56
8.34
FCF margin%
24.78
23.94
26.08
26.26
28.51
30.12
27.96
30.08
31.47
33.42
29.20
30.12
28.23
63
1.110
FCF / Net incomex
1.479
1.375
1.437
1.425
1.291
1.271
1.369
1.495
1.356
1.229
1.779
1.356
1.372
84
26.89
ROIC%
2.62
2.21
4.08
2.05
0.40
0.40
0.83
2.50
1.36
0.40
11.48
0.83
1.71
66
22.73
Return on equity%
15.33
14.62
16.20
18.12
19.65
17.05
18.38
21.24
22.58
25.19
7.76
21.24
18.25
42
20.43
Return on assets%
17.89
20.26
18.31
18.82
19.73
21.26
22.36
24.20
26.11
25.23
24.96
24.20
20.76
25
47.05
EPS¥
60.52
54.81
53.12
45.23
45.32
48.83
48.94
42.47
45.86
46.27
49.61
0.42%
(3.85%)
—
15.18
EPS growth%
15.72
15.23
17.39
17.72
15.85
17.82
16.90
19.69
20.88
21.86
12.52
19.69
17.56
76
167.80
Bookvalue per sh¥
54.81
52.27
55.64
51.63
46.64
47.90
44.83
46.20
40.96
45.34
100.77
(0.56%)
(1.78%)
—
73.50
FCF per share¥
176.41
185.76
203.43
208.80
202.11
194.49
173.72
154.21
139.77
124.38
161.27
(9.25%)
(3.91%)
—
136.54
Dividend per sh¥
175.03
200.15
228.38
218.18
220.88
236.08
262.79
293.66
315.15
363.81
157.59
10.50%
9.03%
—
2.36
Div yield (avg)%
1.25
1.58
4.15
4.91
2.47
4.61
4.01
2.18
3.85
6.42
28.33
4.01
3.93
77
13.31
Payout ratio%
26.50
24.78
24.38
25.59
24.80
23.47
24.77
22.32
21.02
19.89
26.89
22.32
24.57
25
72.85
Shares (diluted)M
92.04
95.08
96.77
95.31
99.36
115.9
108.4
108.2
117.7
114.5
71.07
2.87%
3.29%
6
25.65
Buyback yield%
18.42
21.07
21.04
23.52
25.99
26.15
28.10
29.53
29.49
26.51
25.93
28.10
26.07
71
1.554
D/E ratiox
1.081
1.196
1.194
1.145
1.313
1.558
1.835
2.056
2.246
2.420
0.691
2.056
1.435
49
14.80
Enterprise value¥B
9.595
9.999
10.39
10.23
10.23
10.96
12.77
15.37
17.20
17.97
13.02
11.92%
8.22%
17
8.916
LT debt¥B
21.94
22.38
25.69
30.10
35.21
34.97
41.03
44.40
47.61
49.18
20.65
6.91%
9.35%
8
Revenue
¥21.49B
6.57%
1.00×
Cost of revenue
¥13.88B
6.69%
1.01×
Operating expenses
¥3.092B
5.60%
0.91×
Goodwill & intangibles
16.55%
Cash and investments
15.04%