33.10
Revenue¥B
66.54
68.31
68.92
71.20
73.76
76.67
80.31
84.08
85.49
87.79
36.29
3.54%
2.91%
69
21.64
Revenue growth%
22.17
24.19
26.71
24.29
22.44
23.89
24.82
26.37
25.12
25.14
6.63
25.12
24.55
94
25.95
Gross margin%
24.74
24.97
27.95
26.22
24.38
22.12
20.31
17.62
20.34
20.66
15.47
20.34
23.25
71
25.28
Operating margin%
22.43
21.87
22.30
23.38
24.13
26.51
25.07
26.55
28.69
28.82
13.52
26.55
24.60
79
2.20
Net margin%
18.69
19.16
19.19
19.21
17.67
16.88
18.82
16.69
19.00
20.89
11.75
18.82
18.91
57
15.34
P/E ratio (avg)x
16.73
17.71
18.97
18.87
21.57
23.62
24.15
28.24
30.85
36.04
13.08
28.24
22.60
31
26.24
EV/EBITx
47.65
53.77
50.81
51.15
51.88
53.85
53.08
52.70
51.41
53.66
34.16
53.08
52.29
85
13.06
FCF yield (avg)%
18.98
19.44
17.15
18.61
17.42
18.16
15.98
17.63
18.71
21.35
18.23
18.16
18.38
74
29.70
FCF margin%
18.00
16.74
17.87
18.56
21.50
23.20
20.96
19.47
16.50
17.69
3.38
19.47
18.28
27
0.876
FCF / Net incomex
1.167
1.145
1.149
1.278
1.445
1.594
1.698
1.713
1.862
1.763
0.992
1.713
1.519
49
15.39
ROIC%
5.03
2.28
5.03
4.76
4.01
4.46
5.38
5.68
8.37
8.93
5.33
5.68
5.03
50
20.00
Return on equity%
19.67
17.89
15.16
15.86
16.01
18.63
15.79
17.03
14.34
16.40
10.57
16.40
16.20
42
19.21
Return on assets%
21.57
21.55
23.03
22.91
22.00
21.92
19.38
20.13
22.28
22.52
11.66
21.92
21.96
21
37.03
EPS¥
343.38
397.65
479.32
527.98
517.75
539.89
526.41
519.71
622.16
635.29
38.32
4.18%
8.37%
—
25.89
EPS growth%
21.48
20.18
21.52
21.29
20.51
17.59
15.33
15.99
18.40
16.92
24.17
16.92
19.29
39
261.30
Bookvalue per sh¥
175.02
201.56
222.84
244.04
273.04
325.50
378.91
436.42
479.28
549.96
120.73
15.03%
11.92%
—
246.91
FCF per share¥
372.50
410.19
421.08
447.91
449.61
466.60
530.34
505.02
573.52
592.06
46.33
5.66%
4.47%
—
121.56
Dividend per sh¥
60.75
59.67
60.00
69.25
74.54
75.05
86.40
85.29
86.84
100.54
181.61
6.17%
6.38%
—
17.86
Div yield (avg)%
3.36
1.96
0.40
0.40
0.40
2.77
2.64
0.45
0.40
0.40
28.00
0.45
0.43
76
18.56
Payout ratio%
12.15
10.08
11.76
10.22
10.42
13.19
13.65
14.52
14.75
15.96
16.26
14.52
12.67
83
79.48
Shares (diluted)M
67.54
64.72
55.92
53.85
48.86
51.61
51.40
52.07
46.01
40.34
79.63
(3.76%)
(5.13%)
85
28.31
Buyback yield%
13.39
12.30
14.15
15.95
15.87
16.78
17.60
17.34
18.52
16.26
23.51
17.34
16.11
47
1.603
D/E ratiox
2.391
2.526
2.586
2.604
2.986
3.406
3.527
4.147
4.691
4.879
0.846
4.147
3.196
7
49.52
Enterprise value¥B
30.44
31.28
34.89
36.37
41.50
45.34
52.34
61.19
63.28
67.63
3.494
10.26%
9.00%
82
18.20
LT debt¥B
94.40
97.89
108.8
111.4
117.2
139.3
155.6
162.0
186.2
194.9
50.93
10.71%
9.23%
40
Revenue
¥87.79B
2.91%
1.00×
Cost of revenue
¥48.04B
2.38%
0.95×
Operating expenses
¥15.46B
4.10%
1.12×
Cash and investments
17.54%
Goodwill & intangibles
16.37%