14.08
Revenue¥B
38.66
41.16
44.05
46.37
48.91
50.24
51.41
54.07
56.64
59.29
15.29
3.92%
4.98%
24
9.79
Revenue growth%
16.18
15.90
15.80
13.42
13.20
13.72
14.95
13.60
14.75
16.46
21.47
14.75
14.85
89
22.34
Gross margin%
15.30
15.97
14.17
15.05
13.86
13.14
15.57
14.25
12.51
14.76
17.08
14.25
14.51
31
19.22
Operating margin%
25.47
23.57
20.81
17.95
19.73
20.30
22.23
20.97
19.12
19.07
3.49
20.30
20.56
45
3.82
Net margin%
6.96
6.29
6.38
7.87
7.86
10.05
7.17
7.83
9.08
11.90
3.16
9.08
7.84
36
22.18
P/E ratio (avg)x
24.46
25.53
23.49
24.05
21.35
20.21
19.45
18.64
20.12
20.24
13.11
20.12
20.80
36
14.69
EV/EBITx
19.77
23.27
24.78
29.04
28.61
28.04
33.43
35.62
37.21
42.11
7.253
35.62
28.83
46
27.93
FCF yield (avg)%
12.89
11.48
12.46
14.66
17.32
18.70
17.68
14.81
12.61
12.38
25.85
14.81
13.78
79
21.06
FCF margin%
18.80
21.70
21.04
21.01
22.27
20.68
20.92
20.19
19.78
21.03
21.77
20.68
20.97
37
0.192
FCF / Net incomex
2.120
2.055
2.397
2.390
2.827
2.951
2.949
3.099
3.625
3.621
0.885
3.099
2.888
53
22.87
ROIC%
26.42
24.98
24.81
24.34
22.84
22.28
24.41
26.02
25.93
23.23
16.41
24.41
24.61
54
24.87
Return on equity%
20.63
18.00
18.74
21.37
23.50
20.53
17.66
16.16
15.56
13.97
26.79
16.16
18.37
88
22.54
Return on assets%
13.22
14.86
14.44
16.21
18.93
20.54
17.88
19.85
19.57
17.03
14.06
19.57
17.46
36
208.82
EPS¥
462.46
537.50
528.74
504.40
569.84
630.96
706.66
778.41
771.79
748.35
227.58
5.60%
4.48%
—
7.58
EPS growth%
6.52
6.48
7.03
5.02
4.42
5.70
8.33
8.14
9.65
9.59
26.81
8.33
6.78
29
299.82
Bookvalue per sh¥
316.61
314.09
368.47
416.49
493.08
527.87
547.08
585.36
678.17
712.89
305.64
7.65%
8.57%
—
417.86
FCF per share¥
239.85
258.49
232.08
220.19
229.53
232.83
209.26
211.68
189.87
177.39
478.10
(5.02%)
(2.09%)
—
160.67
Dividend per sh¥
161.41
156.72
147.63
137.02
138.00
146.04
143.40
132.11
143.69
126.32
347.71
(1.75%)
(1.51%)
—
22.67
Div yield (avg)%
16.91
17.07
14.44
13.09
14.93
12.34
14.08
15.73
14.41
12.61
3.98
14.08
14.43
92
9.42
Payout ratio%
5.69
3.61
6.60
7.96
6.54
3.86
2.93
1.51
3.08
0.40
15.26
2.93
3.74
18
78.94
Shares (diluted)M
109.6
117.6
137.9
165.1
199.3
227.3
268.5
323.3
345.9
363.3
78.84
12.76%
12.64%
92
13.99
Buyback yield%
17.97
18.02
20.34
20.72
19.55
19.03
16.34
15.71
16.34
19.21
19.05
16.34
18.53
17
0.377
D/E ratiox
0.779
0.741
0.728
0.744
0.831
0.835
0.938
1.018
1.076
1.207
0.623
1.018
0.833
90
51.50
Enterprise value¥B
46.26
48.15
48.64
53.13
51.90
58.18
55.94
58.78
53.04
50.99
36.56
(0.35%)
1.30%
11
18.14
LT debt¥B
13.75
13.83
14.60
17.37
20.34
22.96
22.16
23.51
26.05
29.37
10.19
7.62%
8.99%
13
Revenue
¥59.29B
4.98%
1.00×
Cost of revenue
¥32.71B
4.77%
0.98×
Operating expenses
¥9.800B
5.04%
1.01×