13.90
Revenue¥B
16.03
16.36
16.51
16.26
16.74
17.11
17.06
17.33
17.08
17.20
15.34
0.54%
0.83%
11
6.95
Revenue growth%
28.09
28.23
25.35
28.23
26.63
27.54
27.40
28.32
28.29
29.29
15.81
28.29
28.16
76
24.49
Gross margin%
21.23
23.02
24.55
25.43
25.61
23.41
23.87
23.68
24.79
26.22
27.98
23.87
24.21
66
2.86
Operating margin%
22.01
23.54
25.18
24.11
25.59
28.20
30.97
31.39
33.00
30.62
25.07
30.97
26.89
74
9.21
Net margin%
22.82
24.06
25.06
25.66
25.93
23.60
25.55
24.50
22.16
22.58
12.81
23.60
24.28
54
19.82
P/E ratio (avg)x
21.89
24.32
26.61
28.90
34.26
34.75
33.75
32.87
38.23
37.84
20.68
34.75
33.31
62
29.60
EV/EBITx
18.55
19.09
18.08
17.38
16.37
15.31
16.09
14.96
12.81
11.23
24.75
14.96
16.23
41
13.94
FCF yield (avg)%
4.22
5.98
6.97
4.43
2.69
3.49
5.84
5.64
5.73
8.20
14.69
5.73
5.69
19
2.63
FCF margin%
24.54
24.39
22.86
22.64
22.15
23.55
24.71
23.56
20.70
23.57
19.87
23.56
23.55
78
1.081
FCF / Net incomex
1.706
1.946
1.894
2.105
2.257
2.241
2.444
2.458
2.461
2.715
1.745
2.458
2.249
42
29.38
ROIC%
20.19
17.94
18.76
16.38
13.40
13.79
12.14
12.17
13.44
15.35
28.46
13.44
14.57
49
8.88
Return on equity%
17.03
18.75
18.10
19.54
21.31
18.78
19.23
18.95
20.50
21.38
28.09
19.23
19.09
45
22.69
Return on assets%
21.07
20.68
17.85
15.06
16.56
18.57
21.41
19.13
21.20
21.21
2.72
21.20
19.90
21
141.70
EPS¥
124.08
135.15
154.75
175.79
172.13
192.95
185.16
200.78
202.14
236.93
152.77
6.60%
7.63%
—
2.54
EPS growth%
22.10
20.92
21.93
24.20
27.09
28.78
29.79
29.89
29.75
30.63
22.00
29.79
27.93
6
159.56
Bookvalue per sh¥
120.02
117.70
135.36
146.86
152.27
169.44
174.22
162.16
174.93
180.39
78.67
3.45%
3.53%
—
71.47
FCF per share¥
255.99
288.70
332.51
345.07
357.23
326.71
359.47
355.69
388.02
446.01
170.82
4.54%
5.05%
—
285.54
Dividend per sh¥
156.81
186.48
206.32
231.59
227.26
265.10
318.19
357.76
394.48
407.42
153.33
12.38%
11.38%
—
8.79
Div yield (avg)%
11.48
9.73
9.55
10.56
9.35
8.49
5.92
6.80
8.62
10.11
16.41
8.49
9.45
69
12.42
Payout ratio%
23.65
24.20
22.83
24.88
27.16
28.28
28.11
27.87
27.99
29.69
15.33
28.11
27.52
20
43.35
Shares (diluted)M
63.37
73.77
85.86
97.89
108.4
118.7
126.8
136.2
159.2
190.6
43.16
11.94%
13.02%
91
15.81
Buyback yield%
27.63
25.70
24.50
25.45
26.34
29.21
30.47
29.21
31.45
32.81
26.96
30.47
28.42
90
0.957
D/E ratiox
1.719
1.952
2.215
2.595
2.911
3.444
4.015
3.879
4.017
4.417
1.649
4.015
3.177
12
1.047
Enterprise value¥B
3.803
4.050
4.266
4.246
3.718
4.039
3.774
3.632
4.000
3.842
10.87
0.66%
(0.96%)
61
13.13
LT debt¥B
11.11
11.13
10.43
11.45
10.57
9.586
10.23
10.88
11.47
12.00
4.474
2.58%
0.97%
12
Revenue
¥17.20B
0.83%
1.00×
Cost of revenue
¥10.11B
0.65%
0.98×
Operating expenses
¥4.110B
0.99%
1.02×
Goodwill & intangibles
15.24%