56.15
Revenue¥B
32.72
33.70
34.55
34.62
35.50
35.85
37.43
37.59
39.13
39.77
59.25
2.30%
2.31%
74
5.84
Revenue growth%
25.34
22.68
22.52
21.42
21.11
24.00
24.36
25.00
25.23
25.60
9.53
25.00
24.18
59
29.93
Gross margin%
24.73
25.12
23.94
24.14
25.27
27.65
30.44
32.01
31.78
31.73
15.70
31.73
26.46
61
21.04
Operating margin%
21.07
22.54
21.04
18.07
15.50
18.28
20.04
20.41
23.21
22.45
13.90
20.41
20.73
57
7.16
Net margin%
2.76
1.11
0.68
0.40
0.40
3.22
2.17
1.35
1.15
0.47
24.91
1.35
1.13
50
35.92
P/E ratio (avg)x
21.69
21.18
22.38
23.58
21.91
20.10
19.74
21.54
20.80
23.48
6.622
20.80
21.61
70
37.38
EV/EBITx
31.74
30.56
32.29
32.93
33.38
30.89
28.32
30.42
33.66
29.97
8.451
30.42
31.31
6
15.80
FCF yield (avg)%
17.78
15.29
16.26
14.70
15.23
16.40
15.68
17.82
20.38
19.72
16.02
17.82
16.33
29
16.91
FCF margin%
6.59
5.46
3.35
5.92
8.59
6.31
4.62
6.28
8.25
7.43
14.84
6.31
6.30
37
0.513
FCF / Net incomex
0.838
0.918
0.969
1.104
1.013
0.932
0.888
0.903
1.003
1.034
0.948
0.932
0.951
7
13.62
ROIC%
12.84
11.97
12.57
15.21
16.10
13.80
13.13
10.80
10.83
8.75
25.91
10.83
12.70
56
8.30
Return on equity%
16.45
16.26
13.57
11.01
10.66
12.63
13.19
13.57
10.92
8.36
27.20
12.63
12.91
94
18.73
Return on assets%
24.74
25.78
26.82
25.65
27.43
29.24
28.09
28.45
27.52
28.06
11.89
28.09
27.48
55
145.33
EPS¥
237.67
239.12
260.71
242.40
241.02
256.41
270.06
282.80
260.06
267.36
156.26
2.10%
(0.08%)
—
11.55
EPS growth%
18.62
16.60
18.89
18.23
19.89
17.53
16.91
16.65
19.14
18.14
12.30
17.53
18.19
23
322.04
Bookvalue per sh¥
71.61
67.16
67.94
62.47
67.81
74.29
82.27
86.86
86.53
93.61
198.89
6.66%
3.57%
—
168.00
FCF per share¥
106.32
103.30
115.82
114.90
117.41
133.09
131.95
124.67
131.28
144.75
386.06
4.28%
3.25%
—
98.01
Dividend per sh¥
220.98
208.42
235.35
266.25
265.97
295.82
313.29
337.11
326.48
331.01
203.98
4.47%
3.75%
—
6.14
Div yield (avg)%
6.37
7.66
5.08
3.04
2.27
0.40
0.40
0.40
3.33
5.03
11.96
0.40
3.19
87
10.59
Payout ratio%
33.21
33.36
33.56
35.99
37.03
39.22
41.35
42.38
44.46
42.22
27.34
42.22
38.13
12
118.3
Shares (diluted)M
93.96
84.61
90.11
90.01
89.03
95.60
89.65
78.29
70.28
68.33
117.4
(5.16%)
(3.46%)
15
4.52
Buyback yield%
13.73
11.20
11.54
12.83
13.82
15.45
12.91
11.77
11.02
9.44
3.36
11.77
12.30
60
1.497
D/E ratiox
0.674
0.612
0.623
0.598
0.606
0.564
0.507
0.463
0.432
0.440
0.985
0.463
0.581
19
11.75
Enterprise value¥B
27.27
31.53
31.31
35.45
35.13
34.34
32.14
33.51
38.01
43.18
6.894
4.21%
4.57%
39
46.88
LT debt¥B
47.71
51.22
48.07
50.07
49.56
46.54
49.28
48.34
55.91
54.17
28.22
1.79%
1.44%
26
Revenue
¥39.77B
2.31%
1.00×
Cost of revenue
¥27.84B
2.31%
1.00×
Operating expenses
¥7.922B
2.37%
1.01×
Goodwill & intangibles
17.46%