9.179
Revenue¥B
15.04
15.35
15.96
16.21
16.27
16.45
16.32
16.38
17.01
16.97
9.954
0.84%
1.38%
87
9.61
Revenue growth%
22.07
24.61
23.89
22.26
19.86
19.71
21.03
19.70
19.39
18.88
5.36
19.70
20.45
67
10.90
Gross margin%
19.92
17.97
19.31
19.95
19.60
20.81
23.58
23.03
24.89
24.34
2.68
23.58
20.38
47
12.51
Operating margin%
9.63
11.18
14.17
17.09
18.12
19.78
22.47
21.17
18.25
19.47
15.62
19.78
18.19
19
14.26
Net margin%
5.16
3.91
0.98
0.99
0.40
0.40
0.40
3.01
0.40
0.40
26.44
0.40
0.69
9
16.05
P/E ratio (avg)x
27.84
31.10
31.28
31.89
31.02
33.96
38.50
39.69
39.88
42.17
10.67
39.69
32.93
17
15.62
EV/EBITx
28.50
30.55
29.15
26.96
26.31
23.43
23.12
21.09
21.22
18.36
6.851
21.22
24.87
77
15.54
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.94
0.40
2.60
4.43
3.20
28.15
2.60
0.40
18
24.24
FCF margin%
11.82
12.88
10.74
13.49
12.51
11.55
11.70
9.27
7.24
6.75
8.60
9.27
11.62
10
0.867
FCF / Net incomex
0.305
0.342
0.336
0.349
0.344
0.397
0.460
0.525
0.571
0.622
1.131
0.525
0.373
24
24.40
ROIC%
9.95
9.31
9.98
9.60
10.29
8.35
6.12
4.54
4.53
1.79
18.42
4.54
8.83
93
21.89
Return on equity%
20.07
20.88
22.60
24.82
22.74
24.06
25.16
25.19
26.25
23.93
10.89
25.16
24.00
24
7.12
Return on assets%
0.67
3.11
3.73
5.89
8.84
10.68
8.32
6.20
4.22
6.64
6.51
6.64
6.04
28
156.27
EPS¥
166.21
185.87
185.82
178.09
171.31
161.64
147.92
134.12
141.07
159.07
161.09
(1.47%)
0.66%
—
6.48
EPS growth%
28.04
29.67
29.16
26.54
26.08
25.37
24.17
22.87
22.50
22.17
13.25
22.87
25.73
62
172.02
Bookvalue per sh¥
125.49
113.24
108.44
100.89
100.73
98.08
88.79
81.77
79.77
85.72
235.31
(3.17%)
(3.47%)
—
201.04
FCF per share¥
102.91
98.22
95.93
85.30
80.36
77.51
74.42
67.31
59.83
62.49
171.19
(4.91%)
(4.70%)
—
133.58
Dividend per sh¥
255.81
250.12
272.60
292.71
308.36
342.99
370.28
443.69
530.14
575.91
213.83
13.31%
8.53%
—
14.36
Div yield (avg)%
6.11
6.51
8.28
6.08
7.09
8.61
5.66
5.10
6.18
7.16
13.57
6.18
6.35
95
19.10
Payout ratio%
21.35
18.39
20.71
23.12
25.93
24.13
24.76
25.71
25.50
24.76
23.19
24.76
24.45
84
34.99
Shares (diluted)M
38.36
39.15
37.34
41.08
46.58
45.09
45.07
50.83
54.35
55.18
34.85
3.45%
4.01%
52
7.28
Buyback yield%
22.60
23.73
22.75
21.54
22.76
22.36
20.19
19.63
22.43
21.15
21.01
21.15
22.39
84
0.738
D/E ratiox
1.068
1.105
1.175
1.089
1.195
1.368
1.561
1.677
1.588
1.560
1.025
1.561
1.282
52
2.444
Enterprise value¥B
23.80
24.11
27.25
30.84
29.81
28.24
26.07
28.50
28.92
27.69
6.790
(1.46%)
0.72%
7
3.671
LT debt¥B
23.35
26.62
28.82
32.72
33.25
37.23
35.57
33.94
36.38
39.62
6.652
3.57%
5.29%
6
Revenue
¥16.97B
1.38%
1.00×
Cost of revenue
¥10.87B
1.32%
0.99×
Operating expenses
¥2.809B
1.81%
1.04×
Cash and investments
16.74%