15.62
Revenue¥B
32.76
34.63
35.90
38.33
39.29
40.75
42.03
44.70
46.50
48.89
16.53
4.47%
4.68%
36
6.64
Revenue growth%
7.31
6.22
8.23
8.44
5.58
4.12
4.94
7.13
7.93
8.37
21.60
7.13
7.22
41
26.02
Gross margin%
9.24
9.46
9.88
12.01
13.96
14.66
12.19
13.50
10.70
8.73
24.88
12.19
11.35
71
8.84
Operating margin%
21.36
24.21
25.55
24.40
22.44
19.84
18.23
17.42
17.27
16.00
14.03
17.42
20.60
65
5.25
Net margin%
6.11
8.91
9.32
11.91
13.26
14.81
13.52
13.54
12.17
10.01
26.69
13.52
12.04
89
34.00
P/E ratio (avg)x
25.26
24.62
24.39
21.68
18.36
18.18
18.62
16.84
14.57
15.64
29.39
16.84
18.49
90
35.18
EV/EBITx
16.17
16.48
16.32
16.66
17.04
19.04
18.11
17.78
18.72
19.22
35.74
18.72
17.41
89
21.24
FCF yield (avg)%
6.63
6.83
7.32
9.27
8.69
7.00
5.04
6.25
3.83
3.05
7.73
5.04
6.73
30
15.32
FCF margin%
18.76
18.50
21.33
19.29
20.03
18.79
21.46
23.98
25.92
28.30
10.58
23.98
20.68
86
1.775
FCF / Net incomex
1.751
1.783
1.956
2.226
2.154
2.197
2.439
2.775
2.606
2.439
0.451
2.439
2.212
75
21.53
ROIC%
5.63
5.21
6.03
4.58
6.79
7.11
7.45
9.68
10.85
11.08
14.68
9.68
6.95
81
8.13
Return on equity%
16.75
19.46
21.89
22.29
20.71
22.84
21.10
19.65
20.82
22.03
10.05
21.10
20.96
6
9.80
Return on assets%
19.14
19.15
20.94
22.89
21.09
20.66
20.68
18.09
18.70
17.87
21.03
18.70
19.91
24
288.77
EPS¥
202.19
177.66
166.84
159.93
172.65
184.21
188.91
168.05
165.77
177.97
319.70
0.61%
(1.38%)
—
7.32
EPS growth%
16.66
13.68
11.99
10.43
11.58
13.21
11.24
11.13
10.93
9.41
26.24
11.13
11.41
29
137.11
Bookvalue per sh¥
89.48
105.42
115.46
114.00
125.21
137.81
148.47
140.55
138.28
131.20
218.23
0.94%
4.20%
—
285.54
FCF per share¥
422.14
395.78
363.50
332.66
365.55
400.29
361.57
387.56
340.87
300.60
195.15
(3.84%)
(3.80%)
—
497.83
Dividend per sh¥
120.22
122.77
136.65
129.37
127.96
126.74
145.52
142.38
155.43
151.65
98.88
3.46%
3.36%
—
3.04
Div yield (avg)%
20.11
17.52
16.35
18.47
16.83
17.11
15.83
14.74
12.12
12.75
3.48
14.74
16.59
14
20.51
Payout ratio%
16.81
17.71
18.03
16.63
16.93
15.36
14.76
13.55
12.57
12.98
20.56
13.55
16.00
90
69.94
Shares (diluted)M
57.78
52.77
52.61
50.16
43.41
44.40
38.76
39.02
36.35
35.84
68.33
(3.76%)
(4.31%)
79
25.28
Buyback yield%
36.31
37.85
38.21
38.94
36.10
36.10
35.17
35.93
33.38
34.93
24.83
35.17
36.10
90
0.126
D/E ratiox
0.596
0.588
0.651
0.639
0.625
0.682
0.677
0.749
0.829
0.780
1.176
0.749
0.664
59
31.80
Enterprise value¥B
6.844
5.797
6.198
5.773
5.972
6.321
6.168
6.511
6.924
7.068
15.18
3.43%
1.11%
32
14.54
LT debt¥B
53.43
55.07
62.36
67.40
67.65
77.41
87.97
91.01
90.10
104.6
25.45
9.11%
6.96%
51
Revenue
¥48.89B
4.68%
1.00×
Cost of revenue
¥31.58B
4.73%
1.01×
Operating expenses
¥9.822B
4.13%
0.95×
Cash and investments
15.75%