67.32
Revenue¥B
62.69
66.72
71.52
76.35
83.14
91.76
98.67
107.3
114.2
122.0
68.91
7.98%
7.88%
33
15.10
Revenue growth%
8.00
9.39
8.42
6.69
5.01
2.07
0.40
0.60
0.98
0.40
19.58
0.60
3.54
76
17.95
Gross margin%
2.92
1.87
0.40
0.40
0.40
0.40
0.40
2.62
1.10
3.95
10.26
1.10
0.75
30
12.47
Operating margin%
13.94
12.06
11.61
9.11
7.53
6.18
6.28
6.50
7.24
9.78
17.51
6.50
8.32
60
2.43
Net margin%
21.60
23.70
26.57
26.86
28.78
26.22
27.59
27.34
28.10
26.83
26.13
27.34
26.84
92
27.77
P/E ratio (avg)x
48.52
50.03
49.43
54.61
56.83
58.06
63.66
73.34
85.18
86.58
32.11
73.34
57.44
10
21.80
EV/EBITx
26.07
24.72
21.41
20.69
19.14
19.35
18.31
17.08
17.55
15.51
37.73
17.55
19.24
22
23.29
FCF yield (avg)%
10.08
10.48
12.20
12.32
14.86
12.68
13.36
16.20
15.59
17.41
13.98
15.59
13.02
15
27.22
FCF margin%
33.16
31.46
29.88
29.21
28.71
27.62
24.81
25.25
28.20
30.76
14.02
27.62
28.96
72
0.538
FCF / Net incomex
0.318
0.345
0.348
0.347
0.368
0.366
0.324
0.319
0.324
0.296
0.260
0.324
0.335
77
14.25
ROIC%
6.79
6.37
5.05
3.27
1.08
2.83
0.81
0.40
0.40
2.55
27.51
0.81
2.69
83
25.98
Return on equity%
13.65
11.50
12.96
13.19
15.86
16.16
15.80
15.72
12.82
9.98
7.52
15.72
13.42
71
28.24
Return on assets%
11.54
13.30
13.49
13.32
12.04
9.68
7.57
7.55
10.29
9.42
25.63
9.42
10.91
92
217.25
EPS¥
219.56
227.85
208.57
230.99
230.41
228.95
248.80
262.62
253.30
280.63
237.24
4.02%
1.99%
—
25.39
EPS growth%
24.07
24.47
24.05
25.21
22.94
21.86
20.51
19.18
16.27
19.20
18.14
19.20
22.40
42
136.14
Bookvalue per sh¥
435.17
474.41
517.24
558.64
589.15
675.52
709.36
754.81
878.99
1,046
70.13
12.16%
11.07%
—
277.47
FCF per share¥
153.41
153.94
155.44
170.10
171.32
165.33
155.82
155.37
149.18
137.33
274.17
(4.33%)
(1.13%)
—
119.68
Dividend per sh¥
293.61
284.37
290.67
278.43
298.43
304.49
312.73
307.04
304.36
289.81
181.79
(0.58%)
(0.50%)
—
14.62
Div yield (avg)%
11.78
14.66
16.04
15.24
13.48
14.98
16.47
17.22
15.52
13.25
21.35
15.52
15.11
69
21.74
Payout ratio%
27.89
28.88
29.55
27.28
26.95
29.08
30.93
28.61
31.35
33.93
18.30
30.93
28.98
43
368.8
Shares (diluted)M
355.1
322.0
310.8
270.1
268.9
293.4
251.2
259.3
233.7
239.5
378.0
(2.29%)
(3.22%)
24
15.07
Buyback yield%
3.04
4.47
7.37
9.55
7.31
9.88
11.01
9.96
9.30
7.18
25.05
9.88
8.34
6
0.642
D/E ratiox
0.704
0.779
0.904
1.023
1.100
1.258
1.427
1.600
1.490
1.389
1.679
1.427
1.179
94
37.10
Enterprise value¥B
30.08
28.86
27.55
27.51
29.16
31.21
33.09
36.01
34.01
35.66
58.43
4.10%
2.03%
33
124.7
LT debt¥B
11.76
12.55
11.72
10.76
11.13
11.95
10.91
11.67
12.17
13.42
112.1
3.82%
1.64%
56
Revenue
¥122.0B
7.88%
1.00×
Cost of revenue
¥80.62B
7.51%
0.97×
Operating expenses
¥23.12B
8.47%
1.06×
Cash and investments
17.41%