6.524
Revenue¥B
7.511
8.186
8.744
9.286
9.829
10.62
11.39
12.03
12.96
7.030
6.868
6.89%
7.09%
78
13.83
Revenue growth%
9.91
6.94
9.81
9.34
12.04
12.84
15.23
17.01
19.02
26.81
18.51
15.23
11.30
62
7.75
Gross margin%
28.52
30.32
30.40
27.49
29.70
27.93
29.99
32.15
34.03
6.53
23.00
29.99
29.85
49
29.22
Operating margin%
15.16
17.29
16.74
17.89
16.51
14.40
14.48
13.05
15.44
7.95
8.11
14.48
15.98
13
4.49
Net margin%
25.21
28.10
28.84
28.03
30.20
32.58
32.19
32.58
33.64
11.11
3.42
32.58
29.52
30
21.35
P/E ratio (avg)x
15.22
15.28
16.20
17.52
17.51
16.78
16.79
17.22
17.33
25.15
34.44
17.22
16.78
43
17.10
EV/EBITx
17.09
15.42
15.95
16.45
16.17
17.34
18.58
20.68
21.59
26.98
23.65
18.58
16.77
8
3.04
FCF yield (avg)%
7.70
10.31
11.55
8.77
7.72
6.14
5.61
5.42
7.32
5.81
23.79
6.14
7.71
37
24.11
FCF margin%
4.00
1.62
2.02
0.40
0.73
1.07
2.07
0.73
0.40
14.66
27.96
0.73
1.35
80
0.584
FCF / Net incomex
1.482
1.387
1.282
1.308
1.241
1.142
1.048
1.064
1.090
0.769
0.910
1.090
1.261
68
17.12
ROIC%
6.07
3.60
1.29
0.40
2.44
1.15
0.40
0.40
0.42
20.21
9.59
0.42
1.22
28
20.85
Return on equity%
27.97
25.09
27.64
27.90
25.20
24.30
25.89
23.71
23.30
7.19
16.14
24.30
25.55
26
6.40
Return on assets%
15.19
13.02
14.80
13.03
14.64
14.02
16.20
13.51
12.74
26.22
21.49
14.02
14.33
81
94.87
EPS¥
71.04
74.14
74.15
72.53
64.62
59.00
54.48
51.95
48.88
102.94
117.43
(7.59%)
(3.49%)
—
27.19
EPS growth%
11.30
13.60
11.88
13.97
14.46
16.00
18.69
20.52
20.73
21.66
8.04
18.69
14.22
76
78.63
Bookvalue per sh¥
265.38
320.12
335.75
385.44
393.69
455.27
529.67
603.24
691.06
114.44
91.34
12.39%
10.60%
—
89.14
FCF per share¥
165.35
174.34
185.78
190.29
221.54
229.17
274.73
287.00
324.00
111.69
159.56
11.23%
8.68%
—
142.89
Dividend per sh¥
124.26
128.78
140.90
130.15
119.47
109.17
112.75
113.10
120.90
34.42
111.53
(1.46%)
1.11%
—
24.48
Div yield (avg)%
24.48
24.33
27.31
26.06
28.42
31.30
32.95
34.06
31.16
16.17
28.33
31.30
27.86
18
6.94
Payout ratio%
27.06
24.47
22.09
21.75
19.06
21.04
23.29
22.00
24.48
3.04
5.69
22.00
22.69
16
19.96
Shares (diluted)M
19.95
18.95
18.54
20.05
21.42
21.44
18.85
18.68
19.20
20.92
20.01
(0.86%)
0.65%
19
12.14
Buyback yield%
22.06
20.25
21.89
24.00
26.33
28.09
27.69
29.33
28.82
14.83
23.79
28.09
25.38
34
0.963
D/E ratiox
2.797
2.816
2.702
2.808
3.061
3.228
3.439
3.865
3.673
0.588
0.471
3.439
2.938
62
3.650
Enterprise value¥B
3.457
3.619
3.783
3.368
3.338
3.554
3.448
3.494
3.743
4.701
1.271
2.13%
0.73%
69
4.727
LT debt¥B
10.46
10.23
10.61
11.24
12.23
11.67
11.44
10.35
10.51
6.777
5.731
(1.32%)
(0.35%)
6
Revenue
¥12.96B
7.09%
1.00×
Cost of revenue
¥9.072B
7.09%
1.00×
Operating expenses
¥2.070B
6.77%
0.97×
Cash and investments
17.02%
Goodwill & intangibles
16.30%