11.29
Revenue¥B
11.89
12.76
13.77
15.04
16.38
17.69
19.42
21.30
22.39
24.26
12.30
8.18%
8.12%
35
26.53
Revenue growth%
8.52
10.94
12.37
10.04
7.75
5.48
3.18
3.99
2.19
1.93
15.67
3.18
6.61
61
3.44
Gross margin%
12.12
10.75
11.27
9.97
7.21
8.94
11.32
12.57
14.24
14.28
26.79
12.57
11.29
63
4.93
Operating margin%
24.20
21.32
19.27
18.65
19.27
18.95
17.68
16.26
18.79
20.06
7.28
18.79
19.11
89
15.22
Net margin%
23.86
26.68
25.42
28.15
26.33
26.35
28.50
26.10
27.13
26.35
14.18
26.35
26.35
32
8.222
P/E ratio (avg)x
35.61
42.74
41.62
47.99
50.89
60.12
58.68
69.02
77.24
92.35
22.61
69.02
54.79
46
17.16
EV/EBITx
26.51
29.63
31.74
29.92
33.22
37.19
42.75
47.90
50.58
58.66
37.87
47.90
35.20
70
11.09
FCF yield (avg)%
26.18
27.60
29.27
26.64
27.10
28.01
26.36
25.68
27.89
27.10
9.37
27.10
27.10
19
18.33
FCF margin%
15.36
13.77
15.19
18.11
17.26
18.98
19.96
22.85
20.36
20.91
24.89
20.36
18.55
29
1.124
FCF / Net incomex
1.709
2.045
2.274
2.547
2.992
3.356
3.798
4.009
4.034
4.439
0.236
4.009
3.174
59
28.42
ROIC%
5.90
3.13
0.64
0.40
2.78
0.40
0.40
1.97
0.40
0.40
15.19
0.40
0.52
25
2.30
Return on equity%
12.23
12.70
10.49
9.02
11.48
9.65
6.70
8.77
7.78
8.99
19.61
8.77
9.34
87
2.23
Return on assets%
3.65
5.74
3.07
3.62
6.13
5.64
3.24
3.89
1.69
0.60
4.35
3.24
3.63
38
147.17
EPS¥
47.35
45.65
50.19
57.90
56.69
67.49
77.20
74.70
79.27
78.99
162.97
6.86%
6.30%
—
15.04
EPS growth%
22.13
23.45
21.32
23.58
24.55
27.42
28.77
26.52
26.79
25.66
17.33
26.79
25.10
87
40.17
Bookvalue per sh¥
49.31
47.32
49.58
55.10
54.82
61.81
64.33
69.68
65.55
67.41
70.02
4.22%
2.47%
—
55.20
FCF per share¥
135.30
152.95
169.81
185.84
180.84
200.26
191.74
190.83
210.10
231.79
65.34
5.09%
6.18%
—
50.29
Dividend per sh¥
126.11
115.98
123.95
124.76
112.08
124.69
130.19
129.23
134.23
130.60
81.45
3.11%
1.36%
—
4.92
Div yield (avg)%
14.78
12.82
12.73
10.40
10.57
10.03
12.57
13.13
13.18
11.60
17.01
12.57
12.65
16
13.83
Payout ratio%
21.82
22.07
20.44
19.73
19.70
20.25
19.77
20.10
18.63
16.28
16.30
19.77
19.93
76
67.27
Shares (diluted)M
117.9
135.8
164.6
197.8
197.3
225.5
250.6
258.8
261.1
266.3
66.76
6.17%
9.91%
42
28.04
Buyback yield%
21.13
22.75
23.57
21.75
21.48
21.26
19.05
19.50
17.00
18.75
6.77
19.05
21.20
14
1.399
D/E ratiox
0.676
0.615
0.589
0.610
0.576
0.544
0.561
0.571
0.621
0.569
1.792
0.569
0.583
38
7.481
Enterprise value¥B
2.645
2.613
2.356
2.325
2.095
2.011
1.857
1.899
2.033
1.741
5.065
(3.63%)
(5.24%)
13
5.941
LT debt¥B
28.48
30.84
35.51
36.37
38.95
45.83
47.10
51.01
56.90
60.68
16.67
9.27%
9.16%
44
Revenue
¥24.26B
8.12%
1.00×
Cost of revenue
¥12.80B
7.83%
0.97×
Operating expenses
¥4.539B
9.22%
1.11×
Goodwill & intangibles
14.91%