8.902
Revenue¥B
16.12
17.32
18.27
19.01
20.59
21.57
22.69
23.91
24.91
26.12
9.534
4.87%
5.78%
24
8.79
Revenue growth%
8.87
9.16
10.93
13.13
13.71
14.34
16.50
15.11
16.61
14.83
10.10
15.11
14.03
78
13.18
Gross margin%
18.74
18.95
20.32
19.41
19.09
21.00
21.82
22.67
23.33
24.66
26.05
22.67
20.66
5
17.97
Operating margin%
8.65
11.06
8.20
11.05
11.20
9.62
11.62
10.28
9.68
8.09
26.48
9.68
9.98
22
21.39
Net margin%
7.25
9.09
7.28
9.68
10.34
8.12
8.65
11.07
12.73
14.83
8.56
11.07
9.39
17
20.72
P/E ratio (avg)x
37.00
40.48
46.36
47.80
45.71
44.25
51.56
52.36
59.34
61.58
36.49
52.36
47.08
29
27.09
EV/EBITx
23.59
24.42
27.51
28.28
27.11
27.22
29.91
31.75
31.24
28.13
12.58
29.91
27.82
21
20.77
FCF yield (avg)%
26.22
24.21
26.11
27.90
29.71
27.62
29.46
32.33
32.60
34.98
16.75
32.33
28.68
57
2.12
FCF margin%
21.53
19.31
19.18
20.50
17.80
17.69
18.40
16.90
14.07
12.69
4.89
16.90
18.10
18
0.813
FCF / Net incomex
1.819
1.853
1.620
1.613
1.714
1.520
1.369
1.416
1.537
1.557
0.389
1.520
1.585
70
12.48
ROIC%
29.89
30.70
30.29
30.99
30.77
32.88
32.40
33.38
30.44
28.65
10.20
32.40
30.73
11
27.89
Return on equity%
4.03
6.91
4.65
7.60
6.67
4.54
4.33
4.51
4.60
4.80
13.99
4.54
4.62
60
29.78
Return on assets%
22.41
21.38
21.19
19.49
21.42
21.87
22.69
22.70
23.97
23.95
5.94
22.70
22.14
64
169.30
EPS¥
122.62
118.06
107.87
108.98
106.43
119.24
128.37
125.95
131.24
148.98
178.89
6.96%
2.40%
—
5.78
EPS growth%
16.11
17.52
15.70
13.61
11.73
12.71
13.84
14.56
17.22
17.62
26.27
14.56
15.13
19
128.25
Bookvalue per sh¥
54.25
58.09
61.05
59.15
54.09
48.76
52.62
46.24
41.29
36.02
51.32
(7.81%)
(5.39%)
—
127.96
FCF per share¥
196.41
216.60
219.70
201.62
187.07
175.53
175.24
168.46
170.01
161.94
144.11
(2.84%)
(1.82%)
—
170.57
Dividend per sh¥
34.50
36.95
39.97
42.15
43.75
44.51
47.42
44.86
42.54
38.36
230.48
(2.60%)
0.68%
—
5.35
Div yield (avg)%
15.44
14.67
15.01
13.85
15.59
16.67
18.77
19.27
17.65
19.55
9.83
18.77
16.13
89
22.14
Payout ratio%
11.81
9.60
7.51
8.14
8.26
10.71
8.45
10.43
10.73
11.10
20.89
10.71
10.01
73
88.62
Shares (diluted)M
90.25
90.97
98.00
99.57
96.21
87.05
87.60
92.07
81.60
71.83
89.04
(5.68%)
(1.51%)
84
22.90
Buyback yield%
0.94
2.11
2.00
2.82
2.94
4.87
5.20
2.46
1.59
0.55
13.50
2.46
2.28
76
0.998
D/E ratiox
1.831
1.664
1.523
1.403
1.230
1.113
0.978
0.905
0.902
0.823
1.056
0.905
1.171
16
5.845
Enterprise value¥B
18.86
20.89
21.89
24.66
24.66
26.64
26.32
27.97
29.50
29.78
25.01
3.84%
5.58%
41
21.65
LT debt¥B
35.84
32.33
34.69
32.13
31.69
30.09
26.94
28.34
30.88
29.43
9.824
(1.47%)
(2.16%)
66
Revenue
¥26.12B
5.78%
1.00×
Cost of revenue
¥18.28B
5.78%
1.00×
Operating expenses
¥5.638B
6.00%
1.02×
Cash and investments
16.18%