15.82
Revenue¥B
10.93
11.85
13.11
14.14
15.63
17.01
18.28
19.59
20.85
22.52
16.36
7.58%
8.58%
86
24.96
Revenue growth%
15.61
18.00
19.22
17.88
18.71
15.99
16.33
17.53
20.43
21.54
2.81
17.53
17.94
37
23.09
Gross margin%
11.72
10.33
10.06
7.55
9.34
6.69
6.60
5.55
4.29
1.97
21.26
5.55
7.12
74
23.60
Operating margin%
11.09
10.28
11.87
14.71
11.75
12.48
11.81
10.81
13.47
11.57
25.88
11.81
11.78
32
29.48
Net margin%
19.88
21.62
21.52
21.11
23.95
21.54
19.87
18.46
19.68
18.14
2.45
19.68
20.49
56
14.12
P/E ratio (avg)x
39.10
43.96
49.56
47.47
54.12
51.20
58.66
62.98
65.29
62.40
20.17
62.40
52.66
41
16.12
EV/EBITx
11.02
11.41
11.43
10.79
11.45
10.93
12.00
11.81
12.76
11.52
19.16
11.81
11.44
64
26.35
FCF yield (avg)%
21.96
20.41
18.08
16.90
18.91
18.82
17.51
19.59
21.37
20.01
17.69
19.59
19.25
60
3.27
FCF margin%
7.16
5.72
8.71
11.26
8.30
8.70
8.31
9.03
10.29
7.50
10.12
8.70
8.51
13
1.565
FCF / Net incomex
1.312
1.305
1.445
1.712
1.810
2.073
2.132
2.090
2.384
2.550
0.273
2.132
1.942
25
18.00
ROIC%
21.72
21.31
18.50
20.39
21.49
22.15
20.03
21.49
20.73
18.03
20.88
20.73
21.02
25
21.58
Return on equity%
13.63
11.08
10.43
10.76
13.17
14.90
12.88
10.17
9.17
6.36
11.78
10.17
10.92
13
18.66
Return on assets%
9.74
7.67
9.20
8.99
10.04
9.69
10.45
12.66
13.82
12.86
9.48
12.66
9.89
85
134.07
EPS¥
221.14
250.20
259.02
289.95
288.98
285.58
311.86
345.37
382.19
426.38
140.24
8.09%
8.22%
—
26.87
EPS growth%
14.32
12.84
13.32
14.32
13.71
11.94
9.77
10.20
8.47
10.40
7.48
10.20
12.39
29
47.31
Bookvalue per sh¥
56.39
56.72
52.94
52.89
52.30
52.61
51.88
49.27
45.35
50.78
244.38
(0.59%)
(1.13%)
—
107.69
FCF per share¥
189.12
189.76
192.23
197.91
195.24
191.34
179.35
177.78
159.79
164.51
63.90
(3.37%)
(2.31%)
—
164.74
Dividend per sh¥
249.64
257.48
245.66
247.71
224.69
240.08
265.47
248.15
244.34
264.75
157.55
3.34%
(0.43%)
—
4.32
Div yield (avg)%
4.32
5.55
6.48
7.31
6.33
8.32
7.11
6.17
4.67
3.42
13.73
6.17
6.25
12
15.99
Payout ratio%
37.45
34.46
32.41
30.30
29.39
27.96
30.55
30.58
31.69
31.94
24.33
30.58
31.14
29
57.99
Shares (diluted)M
88.17
86.63
81.79
85.93
100.7
100.2
108.2
120.7
136.2
133.2
60.14
5.77%
4.04%
16
12.96
Buyback yield%
10.83
13.00
12.39
12.07
14.56
17.34
17.17
19.93
21.45
23.53
26.48
19.93
15.86
66
0.723
D/E ratiox
0.959
1.072
1.056
1.171
1.283
1.276
1.284
1.350
1.267
1.408
0.132
1.284
1.272
82
15.48
Enterprise value¥B
10.23
12.34
13.71
13.62
13.84
14.64
17.31
19.75
21.72
21.82
8.595
9.53%
9.54%
25
16.08
LT debt¥B
3.870
4.323
5.192
5.809
6.781
7.751
8.169
7.992
8.896
8.662
12.94
5.02%
10.07%
39
Revenue
¥22.52B
8.58%
1.00×
Cost of revenue
¥11.46B
8.66%
1.01×
Operating expenses
¥5.345B
8.34%
0.98×
Goodwill & intangibles
15.09%