120.7
Revenue¥B
70.41
73.57
76.03
77.38
81.94
85.88
88.50
91.57
93.84
99.15
134.1
3.89%
3.84%
62
22.43
Revenue growth%
17.79
16.39
15.05
12.39
12.03
13.18
10.93
13.48
11.48
14.00
10.55
13.18
13.33
72
17.83
Gross margin%
30.18
30.92
30.06
29.80
28.89
26.43
24.30
22.59
20.09
19.48
21.16
22.59
27.66
79
24.00
Operating margin%
20.60
20.79
21.98
22.56
24.30
21.56
20.27
23.13
26.11
28.70
17.40
23.13
22.27
45
11.27
Net margin%
30.41
27.85
30.79
28.40
28.44
29.82
29.79
31.81
30.76
28.67
21.19
29.82
29.81
52
28.29
P/E ratio (avg)x
12.53
11.75
11.60
13.23
12.37
11.99
13.09
12.43
13.25
14.80
36.57
13.09
12.48
12
17.18
EV/EBITx
54.63
60.24
60.13
70.71
68.63
80.73
77.14
83.59
82.59
94.15
31.58
82.59
73.93
77
18.68
FCF yield (avg)%
5.36
2.81
1.08
0.40
0.40
3.15
4.97
3.78
2.49
1.23
6.90
3.15
2.65
40
16.87
FCF margin%
7.92
5.02
5.15
7.31
5.17
6.46
8.24
8.17
8.85
11.35
8.60
8.24
7.61
33
1.386
FCF / Net incomex
0.885
0.792
0.802
0.771
0.740
0.776
0.834
0.884
0.986
0.899
0.402
0.884
0.818
50
14.45
ROIC%
16.55
19.52
20.71
23.01
22.61
20.48
22.70
23.86
24.16
23.16
2.71
23.16
22.66
13
6.69
Return on equity%
3.13
6.02
4.07
5.85
3.71
1.51
1.24
1.55
0.50
0.45
15.12
1.24
2.34
49
15.56
Return on assets%
9.22
9.33
11.22
9.16
6.40
5.53
5.35
4.91
7.00
8.03
2.34
5.53
7.51
82
795.92
EPS¥
1,137
1,153
1,167
1,133
1,190
1,281
1,415
1,672
1,895
2,093
843.12
11.96%
7.76%
—
14.58
EPS growth%
28.64
29.77
28.06
27.49
29.70
28.90
28.40
29.57
28.87
25.96
15.27
28.87
28.75
26
309.33
Bookvalue per sh¥
654.35
732.40
792.87
903.85
877.55
925.45
865.17
998.67
1,109
1,128
565.55
5.15%
5.44%
—
229.82
FCF per share¥
417.34
461.33
455.76
457.09
438.71
505.81
512.12
519.67
488.76
531.61
339.68
3.92%
1.81%
—
850.15
Dividend per sh¥
198.82
183.75
198.54
177.26
167.49
180.97
165.63
156.99
150.75
162.95
409.47
(0.55%)
(2.96%)
—
28.21
Div yield (avg)%
20.22
22.19
23.39
23.32
23.51
24.14
26.33
27.15
26.40
24.20
20.45
26.33
23.82
23
13.22
Payout ratio%
21.30
22.87
24.25
26.31
24.72
23.53
24.96
23.92
21.94
21.81
16.92
23.53
23.73
72
60.63
Shares (diluted)M
57.95
52.99
52.89
52.66
46.69
50.50
55.40
60.92
56.17
60.89
60.28
5.45%
1.34%
66
22.49
Buyback yield%
9.41
6.85
7.68
8.78
9.87
11.06
12.91
14.65
14.36
15.89
22.97
14.36
10.47
72
0.805
D/E ratiox
1.308
1.437
1.570
1.509
1.539
1.645
1.848
2.132
2.076
2.264
1.616
2.076
1.607
21
49.27
Enterprise value¥B
67.78
73.05
79.45
75.88
87.49
95.07
94.37
106.1
113.1
108.5
127.5
4.40%
6.08%
37
68.66
LT debt¥B
87.69
96.55
104.3
102.1
93.62
88.83
85.60
82.76
78.56
86.02
72.60
(1.68%)
1.18%
6
Revenue
¥99.15B
3.84%
1.00×
Cost of revenue
¥63.65B
4.38%
1.05×
Operating expenses
¥18.00B
2.87%
0.91×
Cash and investments
19.18%
Goodwill & intangibles
16.92%