21.41
Revenue¥B
11.46
12.30
13.43
14.33
15.45
16.97
18.36
19.48
20.80
22.56
22.28
7.87%
7.70%
71
28.58
Revenue growth%
14.20
14.45
12.76
10.63
8.60
9.13
8.87
9.69
9.23
10.39
26.42
9.23
10.04
45
3.50
Gross margin%
17.16
15.08
13.45
14.44
13.46
12.03
13.97
16.81
16.92
17.80
26.91
16.81
14.76
89
2.30
Operating margin%
10.28
8.69
7.64
6.69
5.45
4.93
6.02
8.56
9.94
12.91
7.38
8.56
8.10
44
29.23
Net margin%
9.45
7.98
6.94
9.50
12.49
11.16
12.09
10.12
11.89
12.84
28.60
11.89
10.64
29
25.28
P/E ratio (avg)x
25.87
26.22
27.39
31.28
31.97
33.73
34.20
37.92
38.59
42.26
8.648
37.92
32.85
44
19.77
EV/EBITx
17.17
20.10
20.37
19.90
22.70
22.44
25.76
25.87
29.70
28.58
14.76
25.87
22.57
10
11.42
FCF yield (avg)%
14.94
15.24
12.40
10.55
11.11
11.72
10.88
10.63
13.42
14.74
14.06
11.72
12.06
27
2.94
FCF margin%
14.53
12.27
10.86
12.01
14.13
16.01
18.37
16.98
18.41
17.48
13.03
17.48
15.27
28
0.376
FCF / Net incomex
1.666
1.710
1.710
1.624
1.573
1.638
1.799
1.712
1.666
1.571
0.596
1.666
1.666
48
21.69
ROIC%
0.40
2.07
0.40
0.40
0.40
1.07
1.55
0.40
2.66
5.33
5.70
1.55
0.74
59
3.22
Return on equity%
0.40
1.46
1.26
0.40
2.11
4.90
6.28
3.90
4.60
7.35
6.30
4.90
3.00
25
24.79
Return on assets%
0.42
2.13
4.92
7.00
6.79
4.31
7.01
4.11
3.27
2.44
9.93
4.11
4.21
19
121.97
EPS¥
77.64
78.09
86.44
88.18
97.32
103.76
105.45
103.28
115.98
110.28
134.54
2.53%
4.72%
—
21.98
EPS growth%
12.68
14.52
15.72
16.77
16.31
15.45
14.30
13.57
16.33
13.91
10.70
14.30
14.98
41
190.00
Bookvalue per sh¥
179.64
183.61
202.00
218.58
216.28
204.64
205.75
197.31
195.06
196.29
175.79
(1.92%)
2.39%
—
109.49
FCF per share¥
115.95
122.85
132.87
116.96
108.70
96.47
98.56
92.96
103.03
99.17
183.74
(1.82%)
(1.36%)
—
76.90
Dividend per sh¥
117.29
115.52
116.91
122.65
127.28
144.17
139.06
144.42
159.30
143.28
156.47
2.40%
2.43%
—
12.96
Div yield (avg)%
10.25
8.94
6.63
9.43
7.02
7.15
6.04
8.79
6.70
8.39
25.00
7.15
7.77
40
29.48
Payout ratio%
29.49
32.34
31.55
30.56
31.94
29.21
29.36
29.96
29.14
28.81
2.47
29.21
29.72
38
45.18
Shares (diluted)M
59.71
65.80
67.62
65.49
72.00
83.83
85.47
85.41
92.63
92.69
45.36
5.18%
4.71%
16
18.52
Buyback yield%
7.12
5.97
5.44
6.63
4.35
2.58
0.95
0.40
0.40
0.47
15.35
0.47
3.47
62
1.402
D/E ratiox
0.722
0.788
0.798
0.824
0.893
0.847
0.785
0.838
0.897
0.861
0.567
0.847
0.831
28
13.02
Enterprise value¥B
25.21
29.33
28.24
31.32
31.83
35.85
40.16
45.54
47.96
46.82
2.677
8.02%
6.33%
79
3.931
LT debt¥B
18.93
17.09
18.64
19.08
20.41
19.73
19.89
18.46
18.29
16.43
20.45
(4.25%)
(2.60%)
79
Revenue
¥22.56B
7.70%
1.00×
Cost of revenue
¥15.21B
7.44%
0.98×
Operating expenses
¥4.051B
7.89%
1.02×
Goodwill & intangibles
18.81%
Cash and investments
17.86%