7.151
Revenue¥B
10.99
11.67
12.45
13.13
13.66
14.43
15.21
15.88
17.16
17.82
7.602
5.47%
5.36%
83
4.08
Revenue growth%
20.36
19.15
21.54
21.36
18.67
16.77
19.21
20.58
23.15
24.07
14.83
20.58
20.47
76
2.58
Gross margin%
10.44
9.87
9.64
12.23
10.61
9.60
8.01
6.40
4.09
3.64
20.45
6.40
9.62
28
11.37
Operating margin%
12.57
15.25
18.16
16.32
17.56
17.28
15.31
16.43
14.53
11.70
6.12
15.31
15.81
22
10.07
Net margin%
5.60
4.89
5.94
6.23
6.36
8.93
9.39
9.97
7.94
7.90
29.74
8.93
7.13
40
15.42
P/E ratio (avg)x
18.30
18.38
17.68
17.52
19.01
19.92
18.11
19.20
20.87
19.73
34.78
19.73
18.69
74
36.37
EV/EBITx
28.86
32.22
32.54
34.19
34.89
36.13
34.72
32.70
32.27
37.37
9.847
34.72
33.45
44
19.15
FCF yield (avg)%
24.27
21.64
21.50
21.99
23.72
26.26
25.92
26.85
26.37
28.52
24.37
26.37
25.09
14
7.42
FCF margin%
22.12
24.49
25.93
26.22
23.85
21.32
18.68
21.10
22.29
23.00
5.77
21.32
22.64
64
0.117
FCF / Net incomex
0.827
0.742
0.837
0.880
0.795
0.860
0.923
0.988
0.919
0.934
0.167
0.923
0.870
52
21.32
ROIC%
1.10
0.40
0.40
0.40
1.87
0.40
0.40
1.26
0.47
0.40
2.52
0.40
0.40
45
17.98
Return on equity%
18.95
16.85
14.62
12.27
10.13
11.10
13.74
14.19
17.08
19.24
27.12
14.19
14.40
16
5.40
Return on assets%
18.63
17.19
20.16
21.49
23.86
25.54
27.77
26.19
24.49
22.52
27.68
25.54
23.19
64
65.46
EPS¥
151.95
143.63
165.46
158.01
170.68
175.77
183.94
208.87
193.42
222.60
71.30
5.46%
5.39%
—
7.60
EPS growth%
18.11
15.49
18.39
16.18
13.23
13.63
15.80
17.74
19.40
18.09
2.47
17.74
16.96
73
146.52
Bookvalue per sh¥
101.03
118.28
142.45
171.61
168.59
193.62
217.41
230.56
241.63
239.62
97.77
7.29%
11.08%
—
77.70
FCF per share¥
115.37
119.50
125.72
144.66
144.38
164.54
189.03
187.17
203.61
232.04
48.05
9.95%
6.67%
—
135.68
Dividend per sh¥
177.18
162.70
163.54
160.35
168.22
160.12
164.86
173.32
163.03
171.61
60.46
0.40%
0.05%
—
11.18
Div yield (avg)%
21.10
18.78
21.70
23.53
24.60
22.56
22.48
23.92
21.53
19.59
19.30
22.48
22.09
22
16.97
Payout ratio%
1.56
1.05
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.42
25.91
0.40
0.40
16
88.48
Shares (diluted)M
111.9
106.5
98.95
108.4
114.3
120.2
117.6
124.6
128.3
142.7
91.38
4.54%
3.24%
50
2.27
Buyback yield%
23.18
24.50
27.07
26.34
28.64
27.85
27.39
27.31
25.65
25.86
22.27
27.31
26.71
13
0.243
D/E ratiox
1.842
1.803
1.670
1.888
1.694
1.834
1.921
1.801
1.854
1.984
1.236
1.854
1.838
48
5.464
Enterprise value¥B
11.89
12.58
15.18
17.51
19.36
23.25
25.28
25.56
29.58
35.74
4.667
13.05%
12.16%
39
7.349
LT debt¥B
3.342
3.812
4.101
4.314
4.462
4.505
4.407
4.339
4.918
4.859
4.816
1.72%
3.53%
76
Revenue
¥17.82B
5.36%
1.00×
Cost of revenue
¥9.414B
5.48%
1.01×
Operating expenses
¥2.714B
4.94%
0.96×
Goodwill & intangibles
17.24%