20.84
Revenue¥B
76.97
78.12
77.71
79.92
81.84
83.79
82.89
82.11
84.43
83.26
22.48
0.35%
1.12%
48
2.36
Revenue growth%
24.73
24.97
27.94
30.87
29.79
30.84
31.27
28.39
26.25
24.60
18.56
28.39
28.17
9
21.84
Gross margin%
26.43
25.95
25.42
25.02
25.67
25.32
27.59
29.76
27.05
27.45
20.84
27.45
26.19
61
11.15
Operating margin%
11.21
13.16
16.01
16.45
16.92
17.62
16.40
13.70
12.69
14.56
3.16
14.56
15.28
16
27.43
Net margin%
8.97
11.22
13.62
14.49
11.71
13.33
13.92
15.63
14.36
13.45
13.72
13.92
13.53
50
27.07
P/E ratio (avg)x
4.802
5.095
4.724
5.077
5.004
4.482
4.231
4.356
3.827
4.115
19.50
4.231
4.603
53
35.90
EV/EBITx
30.34
27.49
28.68
30.76
27.60
27.55
27.08
25.44
26.63
27.62
9.176
27.08
27.57
84
3.40
FCF yield (avg)%
27.94
28.26
27.44
29.93
31.14
33.24
32.65
32.28
33.52
31.83
20.62
32.65
31.49
19
13.54
FCF margin%
15.51
16.68
19.58
21.66
18.99
18.90
20.24
22.35
21.99
20.54
21.17
20.54
19.91
31
0.558
FCF / Net incomex
0.539
0.567
0.564
0.570
0.628
0.652
0.704
0.711
0.827
0.801
0.479
0.711
0.640
19
11.89
ROIC%
10.94
9.60
10.92
13.46
12.54
12.01
13.67
13.10
12.17
11.72
9.53
12.17
12.09
89
28.32
Return on equity%
18.62
16.79
16.64
13.93
12.60
15.37
13.20
15.12
13.53
14.04
20.15
14.04
14.58
58
8.74
Return on assets%
31.40
34.21
32.28
34.77
32.43
30.85
32.26
33.42
30.56
33.24
18.20
32.26
32.35
32
430.53
EPS¥
520.93
537.46
560.64
576.16
637.02
598.76
559.33
602.49
580.55
600.32
460.15
(1.18%)
1.95%
—
21.60
EPS growth%
18.30
20.41
20.03
17.80
18.58
20.26
22.06
20.11
21.07
18.85
27.10
20.26
20.07
94
476.77
Bookvalue per sh¥
604.78
569.21
636.30
693.72
664.41
771.10
731.14
858.05
908.70
1,001
628.83
8.55%
6.79%
—
352.30
FCF per share¥
124.95
125.20
113.69
115.79
103.77
103.32
107.11
93.08
83.96
79.73
270.35
(5.13%)
(5.05%)
—
482.06
Dividend per sh¥
757.79
733.58
702.76
778.35
761.57
796.44
734.02
788.86
871.57
819.25
238.08
1.47%
1.84%
—
19.57
Div yield (avg)%
14.59
13.40
13.86
14.67
13.33
13.72
16.32
13.77
16.09
18.43
14.08
16.09
14.23
47
4.95
Payout ratio%
3.38
3.58
1.10
3.09
2.40
0.40
0.40
3.15
2.31
2.26
10.86
2.26
2.36
86
73.89
Shares (diluted)M
85.72
78.45
78.50
75.66
85.90
81.46
83.79
81.56
86.64
90.29
75.24
1.00%
1.70%
56
20.41
Buyback yield%
8.95
6.64
7.06
4.12
5.46
6.33
8.95
10.11
9.41
10.32
11.26
9.41
8.00
49
0.661
D/E ratiox
0.746
0.740
0.724
0.793
0.761
0.818
0.847
0.872
0.972
0.971
1.250
0.872
0.806
58
18.32
Enterprise value¥B
48.79
52.61
54.00
50.48
51.37
51.48
50.22
51.20
44.93
48.36
46.54
(1.20%)
0.40%
66
31.67
LT debt¥B
184.5
184.8
201.9
207.1
219.0
249.2
286.2
293.7
326.5
348.9
55.62
9.76%
8.10%
95
Revenue
¥83.26B
1.12%
1.00×
Cost of revenue
¥54.39B
1.25%
1.01×
Operating expenses
¥18.82B
1.21%
1.01×
Cash and investments
17.96%