11.52
Revenue¥B
19.60
19.64
20.01
20.47
20.83
21.31
21.16
21.52
21.59
21.56
12.12
0.70%
0.98%
53
15.75
Revenue growth%
21.11
23.88
24.31
24.90
23.55
22.12
24.45
22.08
21.62
24.01
14.24
22.12
23.72
61
8.65
Gross margin%
25.79
24.32
24.55
25.96
27.95
26.41
26.32
26.08
27.20
27.69
14.65
26.41
26.20
88
16.82
Operating margin%
7.79
7.36
5.49
3.55
4.98
4.13
5.35
4.75
3.87
5.47
27.17
4.75
5.16
44
26.69
Net margin%
22.30
22.19
23.49
22.59
23.37
21.74
22.14
20.60
17.95
16.81
16.10
20.60
22.17
94
23.54
P/E ratio (avg)x
39.70
44.36
50.97
53.89
65.01
68.20
69.22
72.86
71.80
80.71
16.15
71.80
66.61
31
31.29
EV/EBITx
10.10
9.058
8.899
8.319
8.411
7.695
7.482
8.190
7.290
6.954
33.78
7.482
8.255
6
8.46
FCF yield (avg)%
10.33
12.22
10.34
11.09
9.12
10.42
9.47
7.15
10.10
9.37
14.11
9.47
10.22
67
24.46
FCF margin%
15.56
16.09
18.24
19.35
20.69
19.51
21.89
24.27
26.88
28.99
8.50
24.27
20.10
11
1.772
FCF / Net incomex
0.394
0.461
0.544
0.561
0.558
0.649
0.749
0.837
0.878
0.929
1.318
0.837
0.605
54
10.85
ROIC%
17.91
15.74
14.02
15.91
13.69
11.14
11.61
11.08
8.20
10.36
2.53
11.08
12.65
41
19.57
Return on equity%
17.60
17.01
18.39
19.13
19.51
20.29
22.62
20.42
18.38
19.51
2.50
20.29
19.32
76
27.93
Return on assets%
4.92
5.85
4.11
1.30
0.40
0.40
1.18
3.80
4.28
6.92
14.43
3.80
3.95
90
23.82
EPS¥
111.28
122.50
135.93
151.31
168.59
201.66
214.36
233.65
270.02
268.63
26.10
9.77%
9.23%
—
21.40
EPS growth%
22.19
23.19
23.24
23.68
26.07
28.53
28.02
25.07
27.64
28.56
7.83
28.02
25.57
94
73.47
Bookvalue per sh¥
95.68
115.28
135.49
160.30
156.08
164.78
197.58
201.33
242.23
281.19
54.28
12.49%
12.38%
—
90.02
FCF per share¥
201.02
221.68
237.74
270.99
274.75
320.41
372.67
372.53
359.49
342.98
55.31
4.54%
5.51%
—
121.08
Dividend per sh¥
125.90
126.68
119.82
133.92
127.27
145.87
156.80
182.30
190.15
202.89
111.77
9.78%
5.48%
—
6.18
Div yield (avg)%
17.64
18.11
15.61
15.05
13.70
11.74
10.51
11.61
11.03
11.49
4.25
11.49
12.72
52
3.80
Payout ratio%
7.56
10.17
7.31
5.73
7.94
7.39
9.85
11.04
13.75
14.61
27.39
11.04
8.90
67
118.2
Shares (diluted)M
135.4
140.9
139.8
132.8
150.3
169.6
179.8
208.6
199.6
221.5
116.5
8.06%
5.80%
17
13.37
Buyback yield%
30.48
28.14
27.05
25.68
26.52
27.38
29.46
28.15
26.24
29.06
3.86
28.15
27.76
23
1.655
D/E ratiox
0.958
0.823
0.888
0.757
0.747
0.691
0.626
0.608
0.644
0.553
1.213
0.626
0.719
11
14.19
Enterprise value¥B
9.895
10.75
11.54
11.16
10.08
9.020
9.604
8.903
9.461
8.920
17.07
(2.41%)
(1.56%)
48
17.59
LT debt¥B
2.624
2.267
2.433
2.653
2.696
2.725
2.594
2.358
2.282
2.480
8.924
(1.66%)
(0.77%)
17
Revenue
¥21.56B
0.98%
1.00×
Cost of revenue
¥14.95B
0.89%
0.99×
Operating expenses
¥2.202B
0.81%
0.98×