12.37
Revenue¥B
11.42
12.01
12.61
13.34
14.47
15.04
15.91
17.14
17.90
18.74
13.49
5.31%
5.56%
20
20.02
Revenue growth%
9.32
10.34
10.96
11.37
13.59
12.80
11.99
11.98
12.10
14.52
23.10
12.10
11.98
90
17.89
Gross margin%
16.02
13.64
14.28
14.12
13.40
15.86
18.81
16.54
14.51
12.51
15.47
15.86
14.39
47
12.64
Operating margin%
17.28
15.63
13.52
16.49
16.50
17.51
15.60
15.60
13.04
10.07
25.04
15.60
15.62
31
22.62
Net margin%
18.40
20.35
20.08
19.97
18.40
16.08
17.35
14.62
14.06
12.23
18.13
14.62
17.87
42
19.10
P/E ratio (avg)x
19.08
20.80
20.65
20.24
23.04
21.85
23.35
24.95
28.11
32.22
6.926
24.95
22.44
32
8.705
EV/EBITx
14.30
12.90
13.30
11.96
11.00
9.832
10.42
11.15
10.88
11.33
16.62
10.88
11.24
38
26.02
FCF yield (avg)%
18.67
19.20
18.28
16.91
14.72
13.97
14.62
17.60
18.35
16.99
16.42
16.99
17.29
32
4.29
FCF margin%
17.79
17.65
15.81
17.81
20.42
20.81
22.60
25.50
28.23
30.63
2.33
25.50
20.62
9
1.516
FCF / Net incomex
2.980
3.152
3.599
4.053
4.505
5.150
5.897
6.435
7.600
7.521
0.768
6.435
4.827
39
27.78
ROIC%
22.90
20.26
18.26
20.87
20.51
17.57
16.71
17.86
15.36
13.51
27.37
16.71
18.06
91
8.04
Return on equity%
32.47
30.72
27.88
26.69
28.16
29.96
27.24
24.62
24.45
27.15
5.96
27.15
27.56
59
27.36
Return on assets%
2.32
1.34
1.84
4.80
7.46
7.40
5.45
6.79
5.66
6.21
8.94
6.21
5.56
60
60.08
EPS¥
135.76
118.68
102.78
110.40
116.26
116.49
113.31
123.37
132.96
125.67
63.80
1.57%
(0.18%)
—
13.36
EPS growth%
26.07
24.57
26.08
26.68
28.86
30.97
28.82
26.75
25.96
23.90
27.00
26.75
26.38
63
150.64
Bookvalue per sh¥
222.52
265.26
285.16
305.01
311.41
311.47
363.74
442.41
449.86
460.69
73.01
8.15%
8.20%
—
195.23
FCF per share¥
175.98
189.76
222.85
220.83
233.95
231.28
240.13
233.13
278.14
295.93
66.97
4.81%
6.60%
—
165.35
Dividend per sh¥
118.75
119.40
116.65
105.39
104.74
101.57
96.91
93.62
99.14
108.09
157.76
0.63%
(1.40%)
—
21.62
Div yield (avg)%
28.16
29.64
30.19
29.27
27.12
29.24
31.57
34.01
34.49
32.40
29.53
32.40
29.92
39
2.12
Payout ratio%
1.53
4.43
6.65
8.26
8.04
7.36
8.73
8.58
10.20
12.64
4.70
8.73
8.15
93
47.29
Shares (diluted)M
61.21
65.67
75.20
84.76
99.57
103.0
115.4
123.8
139.2
150.6
45.16
8.62%
10.24%
48
15.42
Buyback yield%
5.94
6.27
7.23
8.68
6.47
8.59
11.06
10.75
8.81
10.15
12.45
10.15
8.64
8
1.507
D/E ratiox
1.322
1.127
0.983
0.876
0.773
0.787
0.842
0.740
0.789
0.792
0.288
0.789
0.817
82
15.95
Enterprise value¥B
15.52
15.83
16.66
16.08
18.37
21.33
21.80
24.09
26.46
29.11
5.755
9.65%
6.79%
45
14.54
LT debt¥B
19.01
22.36
26.07
26.46
31.85
31.32
31.44
35.86
36.56
43.75
18.73
6.55%
10.53%
6
Revenue
¥18.74B
5.56%
1.00×
Cost of revenue
¥9.275B
5.57%
1.00×
Operating expenses
¥4.008B
5.10%
0.96×
Cash and investments
17.03%