40.87
Revenue¥B
31.43
33.46
35.10
37.23
39.72
41.75
44.30
47.44
50.21
52.86
42.12
5.88%
5.94%
30
6.11
Revenue growth%
26.88
26.34
23.66
23.39
21.09
21.19
22.08
19.85
22.79
24.48
13.10
22.08
23.09
85
13.15
Gross margin%
17.99
16.63
17.25
19.21
21.34
19.96
22.94
23.89
25.81
23.46
2.65
23.46
20.65
89
5.92
Operating margin%
8.63
11.25
9.21
9.97
11.75
11.46
11.40
13.61
10.78
11.75
13.48
11.46
11.32
68
10.17
Net margin%
5.80
7.68
7.34
6.64
8.87
9.53
7.23
8.01
6.99
7.53
10.96
7.53
7.44
47
27.38
P/E ratio (avg)x
28.76
30.64
31.56
30.29
32.11
34.21
39.27
43.38
45.38
46.21
34.62
43.38
33.16
53
7.326
EV/EBITx
30.89
35.60
41.54
42.04
45.78
52.92
56.70
55.94
54.22
53.05
9.590
54.22
49.35
94
17.60
FCF yield (avg)%
7.61
5.49
7.53
4.81
2.45
1.60
1.17
0.40
0.40
0.40
26.18
0.40
2.03
91
26.95
FCF margin%
10.88
13.45
13.31
15.65
18.64
18.53
17.21
16.42
19.00
20.46
15.47
18.53
16.82
39
0.463
FCF / Net incomex
1.155
1.182
1.278
1.155
1.154
0.996
0.854
0.872
0.794
0.708
0.967
0.854
1.075
67
11.43
ROIC%
6.40
5.64
5.45
4.29
3.88
5.02
4.83
7.73
4.94
5.25
17.46
5.02
5.14
32
15.08
Return on equity%
9.91
9.47
8.07
9.23
10.80
10.16
9.64
9.74
7.27
6.61
18.47
9.64
9.56
53
3.55
Return on assets%
4.90
4.27
3.68
2.71
0.40
1.81
0.40
0.40
0.40
3.22
5.61
0.40
2.26
27
111.94
EPS¥
53.93
58.94
54.70
52.01
57.49
55.45
50.93
55.39
61.72
67.62
117.64
3.30%
2.10%
—
7.89
EPS growth%
22.62
22.72
22.99
24.13
23.03
21.83
22.20
20.27
19.17
17.66
4.60
20.27
22.41
23
100.83
Bookvalue per sh¥
182.31
169.59
162.13
187.77
212.17
211.66
220.66
206.38
207.82
236.45
39.89
2.19%
2.79%
—
106.85
FCF per share¥
120.03
116.73
112.15
102.06
96.26
88.10
84.98
83.14
80.95
86.46
42.54
(2.12%)
(3.38%)
—
133.64
Dividend per sh¥
199.60
205.08
234.24
230.33
243.04
241.48
277.66
311.48
345.66
339.75
91.94
6.93%
6.68%
—
21.97
Div yield (avg)%
13.08
10.44
11.63
11.49
9.75
10.22
10.15
11.34
11.94
11.50
2.55
11.34
11.42
11
17.94
Payout ratio%
25.76
26.10
24.20
25.74
28.67
27.10
26.63
26.58
27.18
29.63
16.17
27.10
26.61
37
117.2
Shares (diluted)M
135.9
136.2
150.4
148.3
143.3
161.1
149.3
152.0
159.0
151.4
122.3
1.11%
1.01%
18
27.79
Buyback yield%
24.80
25.75
28.30
27.49
26.49
26.36
25.53
24.91
22.83
21.75
8.65
24.91
25.64
16
0.369
D/E ratiox
0.572
0.595
0.558
0.569
0.612
0.637
0.651
0.633
0.682
0.650
0.947
0.650
0.622
83
39.62
Enterprise value¥B
8.407
9.011
10.52
12.38
13.45
14.75
16.22
19.02
19.19
18.39
37.89
6.47%
9.44%
16
38.98
LT debt¥B
54.97
62.65
64.35
61.12
70.00
69.77
73.76
75.75
87.42
94.65
29.51
6.22%
5.29%
40
Revenue
¥52.86B
5.94%
1.00×
Cost of revenue
¥37.00B
5.94%
1.00×
Operating expenses
¥9.867B
5.55%
0.96×
Cash and investments
16.18%
Goodwill & intangibles
15.03%