11.82
Revenue¥B
15.51
16.71
17.79
18.95
20.38
22.27
24.35
26.83
29.66
32.79
12.30
9.98%
8.73%
13
8.23
Revenue growth%
25.33
23.71
20.99
19.71
21.19
19.19
16.68
16.15
16.62
14.12
21.97
16.62
19.45
67
12.96
Gross margin%
6.45
5.33
2.60
4.22
2.93
4.95
4.85
2.16
0.40
0.40
20.19
2.16
3.58
82
18.01
Operating margin%
6.25
4.83
4.63
6.68
3.72
0.88
2.64
3.39
2.22
3.95
4.85
2.64
3.84
18
18.82
Net margin%
6.22
8.87
6.10
4.60
6.42
8.07
7.25
6.79
9.00
7.57
14.22
7.57
7.02
79
17.83
P/E ratio (avg)x
41.53
43.06
49.72
55.96
60.91
61.51
58.96
63.20
69.31
72.26
36.84
63.20
59.93
16
15.38
EV/EBITx
13.43
14.31
13.04
13.72
14.88
13.40
12.42
10.89
9.685
9.205
7.142
10.89
13.22
76
26.20
FCF yield (avg)%
4.70
4.48
2.06
4.71
2.88
1.40
0.40
0.40
0.40
1.33
9.95
0.40
1.73
69
15.66
FCF margin%
29.50
30.57
30.08
30.34
31.80
29.55
31.54
29.66
31.41
34.07
8.03
31.41
30.46
70
1.595
FCF / Net incomex
0.600
0.617
0.628
0.674
0.680
0.711
0.739
0.843
0.957
1.053
0.226
0.843
0.695
46
13.92
ROIC%
15.91
16.45
19.37
17.89
16.45
14.18
16.40
17.92
17.07
14.59
17.97
16.40
16.45
58
23.69
Return on equity%
26.09
24.45
25.36
26.92
28.93
31.76
29.52
27.00
29.20
26.92
8.30
29.20
26.96
95
5.92
Return on assets%
25.88
26.88
29.07
29.88
32.48
30.57
28.80
26.90
27.81
24.90
29.48
27.81
28.31
8
188.88
EPS¥
269.54
288.54
287.49
321.71
356.57
361.53
397.18
402.14
402.86
483.00
207.97
6.26%
5.70%
—
11.80
EPS growth%
23.48
22.03
22.55
21.31
20.16
18.43
20.92
23.07
22.91
25.46
27.40
22.91
22.29
49
355.47
Bookvalue per sh¥
115.50
118.58
128.51
126.21
125.72
134.54
143.29
141.81
129.07
115.13
275.28
(1.75%)
(0.73%)
—
242.57
FCF per share¥
138.95
127.23
132.85
117.40
123.45
134.36
142.12
136.34
121.62
127.72
247.72
0.68%
(2.24%)
—
203.94
Dividend per sh¥
225.35
226.46
253.73
230.90
248.64
276.05
270.40
287.83
288.67
322.51
177.39
5.34%
3.19%
—
7.98
Div yield (avg)%
23.18
20.98
19.30
21.56
23.28
24.95
27.33
28.75
29.58
28.93
3.42
28.75
24.12
43
13.09
Payout ratio%
2.65
2.04
2.03
0.42
0.40
2.12
1.51
3.64
5.75
4.49
23.29
3.64
2.08
80
43.00
Shares (diluted)M
48.16
45.69
48.02
48.70
45.17
47.02
43.66
41.57
44.21
44.84
43.56
(0.15%)
(0.50%)
34
24.82
Buyback yield%
10.58
8.34
6.70
6.24
3.96
3.13
3.06
2.56
3.48
4.04
2.92
3.13
4.00
57
1.678
D/E ratiox
1.146
1.290
1.264
1.263
1.371
1.613
1.582
1.698
1.892
1.852
0.878
1.698
1.476
91
17.31
Enterprise value¥B
10.34
10.24
11.66
10.66
10.46
11.05
10.16
10.74
11.88
11.10
26.42
1.20%
1.55%
51
16.37
LT debt¥B
11.27
11.97
12.48
12.73
14.55
14.51
14.32
15.06
15.02
14.44
14.47
(0.15%)
3.13%
70
Revenue
¥32.79B
8.73%
1.00×
Cost of revenue
¥20.27B
8.67%
0.99×
Operating expenses
¥6.406B
8.11%
0.94×
Goodwill & intangibles
13.77%