34.52
Revenue¥B
29.62
32.76
35.31
38.18
42.03
44.82
48.05
51.96
56.39
60.49
37.09
7.56%
8.22%
42
22.36
Revenue growth%
17.93
16.28
13.87
12.92
14.99
16.80
15.11
12.58
10.83
12.88
14.05
12.88
14.43
71
11.16
Gross margin%
10.08
11.47
13.73
16.63
17.05
15.85
17.48
15.56
16.11
15.92
7.90
15.92
15.89
58
27.28
Operating margin%
9.38
7.09
5.31
3.87
1.28
3.20
1.68
1.93
4.03
3.54
21.03
3.20
3.70
23
20.80
Net margin%
9.12
11.90
14.76
15.41
14.16
13.91
14.24
14.80
16.95
17.26
10.93
14.80
14.50
94
19.74
P/E ratio (avg)x
6.677
6.754
5.946
5.777
6.173
6.593
6.299
5.895
5.872
5.682
26.02
5.895
6.060
27
31.30
EV/EBITx
33.92
38.25
40.96
42.70
40.82
37.75
37.30
42.18
47.58
44.11
16.91
42.18
40.89
53
19.22
FCF yield (avg)%
7.01
6.19
3.88
2.68
2.92
3.00
1.67
4.10
3.52
2.21
3.57
3.00
3.26
71
24.95
FCF margin%
4.65
5.23
3.09
5.71
5.54
3.02
3.63
4.18
6.75
6.18
15.54
4.18
4.94
39
0.376
FCF / Net incomex
0.284
0.309
0.296
0.326
0.338
0.380
0.401
0.396
0.369
0.362
0.512
0.380
0.350
84
22.25
ROIC%
25.21
27.54
29.41
30.53
31.46
30.37
32.61
31.18
29.36
26.47
29.87
30.37
29.89
13
18.62
Return on equity%
10.39
8.88
6.36
4.57
3.68
4.36
5.92
6.93
9.34
10.89
22.98
6.93
6.65
10
16.31
Return on assets%
23.81
25.64
23.22
25.60
25.81
28.74
29.80
31.73
30.79
30.53
26.63
30.53
27.27
58
197.93
EPS¥
261.30
244.03
224.23
219.59
248.33
272.85
309.19
310.64
304.44
318.20
202.01
5.08%
2.01%
—
12.18
EPS growth%
23.90
22.98
24.58
26.59
25.80
27.77
29.74
32.04
31.30
30.89
24.23
30.89
27.18
46
286.27
Bookvalue per sh¥
330.66
337.28
339.70
370.40
412.77
482.17
480.07
463.62
520.78
596.17
116.52
7.63%
6.29%
—
222.42
FCF per share¥
288.20
276.48
298.46
301.04
302.22
332.04
307.38
344.08
390.56
442.07
103.08
7.90%
4.59%
—
104.09
Dividend per sh¥
217.48
211.78
239.20
248.74
264.57
275.27
283.76
279.62
266.50
287.75
260.24
1.69%
4.12%
—
11.54
Div yield (avg)%
9.20
9.49
12.09
11.35
11.85
14.53
13.06
15.81
13.63
11.16
16.19
13.63
11.97
29
29.78
Payout ratio%
2.64
1.41
2.14
2.72
2.91
1.97
0.40
0.40
0.40
2.64
23.28
0.40
2.05
6
92.94
Shares (diluted)M
95.19
85.06
77.46
86.63
94.58
86.21
88.32
82.54
81.80
90.80
93.20
(0.81%)
0.30%
52
7.80
Buyback yield%
27.41
25.86
24.78
24.56
24.64
23.76
24.49
21.50
21.02
22.76
28.92
22.76
24.53
44
0.737
D/E ratiox
0.838
0.721
0.640
0.680
0.625
0.641
0.585
0.560
0.549
0.485
0.244
0.560
0.633
69
29.88
Enterprise value¥B
36.86
33.28
35.41
33.15
32.26
31.68
28.05
28.20
29.63
29.89
60.37
(1.52%)
(3.43%)
38
18.08
LT debt¥B
19.18
18.72
18.99
18.11
18.10
17.63
19.71
22.07
21.89
23.93
3.770
5.75%
2.49%
21
Revenue
¥60.49B
8.22%
1.00×
Cost of revenue
¥34.50B
8.32%
1.01×
Operating expenses
¥13.90B
8.04%
0.98×
Cash and investments
16.46%
Goodwill & intangibles
15.88%