38.48
Revenue¥B
25.98
26.56
28.16
28.63
30.05
31.09
32.71
33.36
35.19
36.91
41.08
4.20%
3.85%
23
7.78
Revenue growth%
13.09
11.12
13.24
14.06
13.06
14.64
15.06
16.24
17.32
18.37
17.16
16.24
14.35
42
23.77
Gross margin%
21.37
22.75
23.55
25.48
23.85
26.40
27.72
29.71
32.32
34.62
25.70
29.71
25.94
57
24.29
Operating margin%
6.02
7.70
5.29
5.24
5.31
3.81
4.88
5.95
8.23
5.91
25.81
5.91
5.61
74
21.83
Net margin%
17.48
18.21
20.38
20.17
20.02
21.67
23.12
25.60
25.36
27.07
28.61
25.36
21.03
81
36.62
P/E ratio (avg)x
19.93
21.71
25.37
26.44
28.73
30.79
35.36
35.28
35.51
40.36
19.35
35.36
29.76
18
27.09
EV/EBITx
7.360
7.746
7.962
7.762
7.384
6.544
6.390
6.230
6.417
5.556
29.80
6.390
6.952
94
20.09
FCF yield (avg)%
5.38
3.53
1.26
0.55
3.03
4.47
6.56
8.33
7.09
4.52
15.67
6.56
4.50
41
26.07
FCF margin%
12.28
9.74
12.18
12.05
14.24
16.45
16.66
16.53
18.48
20.33
13.77
16.66
15.34
64
1.797
FCF / Net incomex
0.318
0.281
0.286
0.272
0.294
0.314
0.316
0.318
0.307
0.309
0.646
0.314
0.308
61
20.43
ROIC%
10.99
8.40
11.34
10.72
13.52
11.29
10.84
8.83
10.63
12.50
23.84
10.84
10.91
12
2.96
Return on equity%
26.51
28.14
28.60
27.15
29.17
27.06
27.57
30.29
28.29
27.68
4.33
27.68
27.91
74
25.82
Return on assets%
19.96
19.88
18.62
19.19
18.39
17.76
16.65
16.05
17.22
16.83
10.93
16.83
18.08
28
167.21
EPS¥
300.21
327.61
307.73
324.24
318.37
307.67
357.12
408.02
468.93
512.11
172.67
9.97%
5.44%
—
2.22
EPS growth%
12.22
15.04
13.06
11.01
13.68
12.22
10.63
12.18
10.87
12.84
27.29
12.18
12.22
75
277.50
Bookvalue per sh¥
121.91
106.98
97.49
88.58
95.95
84.64
90.42
88.95
76.59
65.38
197.50
(7.38%)
(7.07%)
—
215.09
FCF per share¥
141.57
146.91
149.16
161.74
167.84
183.26
220.74
235.61
256.22
266.36
306.07
9.68%
8.50%
—
213.46
Dividend per sh¥
135.75
135.04
157.08
175.72
177.80
189.52
198.41
197.19
191.27
220.12
259.22
4.36%
5.79%
—
12.47
Div yield (avg)%
11.14
11.12
9.17
6.73
3.99
6.40
6.18
5.01
4.00
1.59
13.57
5.01
6.29
77
14.34
Payout ratio%
8.70
6.19
7.21
7.90
7.88
6.59
5.70
5.30
7.66
6.48
8.68
6.48
6.90
66
100.9
Shares (diluted)M
123.1
119.0
118.7
111.6
101.3
103.1
100.3
110.7
115.8
129.4
101.0
5.01%
1.61%
68
7.32
Buyback yield%
21.77
19.01
16.21
17.29
20.07
17.35
18.65
20.95
21.41
23.29
9.13
20.95
19.54
62
0.228
D/E ratiox
0.600
0.532
0.568
0.538
0.581
0.539
0.565
0.586
0.531
0.461
0.120
0.539
0.552
45
26.65
Enterprise value¥B
28.03
27.51
27.60
29.15
32.69
34.47
31.38
31.31
33.96
31.04
3.883
(1.03%)
0.52%
68
6.577
LT debt¥B
10.60
10.56
10.83
11.41
12.63
14.22
13.74
15.53
15.47
15.99
36.39
4.82%
4.24%
27
Revenue
¥36.91B
3.85%
1.00×
Cost of revenue
¥16.98B
4.13%
1.03×
Operating expenses
¥8.715B
3.34%
0.95×
Cash and investments
16.80%
Property and equipment
15.10%