72.14
Revenue¥B
68.23
72.77
76.39
80.42
86.06
88.87
91.89
93.83
98.78
102.1
76.01
3.47%
4.55%
50
20.24
Revenue growth%
17.36
18.44
19.25
17.23
16.83
18.45
20.08
20.75
17.90
17.48
15.19
18.45
18.17
63
15.41
Gross margin%
16.79
17.92
16.79
16.26
17.61
17.23
14.87
17.33
16.52
16.02
13.04
16.52
16.79
10
22.65
Operating margin%
9.69
6.83
4.49
4.46
4.26
2.73
3.90
1.95
2.35
1.81
12.66
2.35
4.08
52
24.24
Net margin%
23.18
20.49
17.59
17.59
15.24
18.01
20.84
22.12
22.73
23.57
10.89
22.12
20.66
33
16.79
P/E ratio (avg)x
41.88
41.13
42.21
41.53
40.41
40.52
44.84
52.27
57.59
55.82
20.87
52.27
42.04
57
35.49
EV/EBITx
37.21
37.50
38.35
41.52
44.75
49.68
49.11
49.35
52.56
57.84
27.22
49.68
46.93
36
16.34
FCF yield (avg)%
28.27
29.35
31.49
29.30
30.86
33.79
32.58
34.57
33.10
34.20
24.02
33.79
32.04
84
10.50
FCF margin%
17.74
19.97
19.34
19.95
18.53
17.43
17.57
14.59
13.49
12.32
12.34
14.59
17.66
79
0.288
FCF / Net incomex
0.894
0.868
1.006
1.054
0.992
1.022
0.958
1.112
1.161
1.129
0.783
1.112
1.014
89
6.21
ROIC%
8.62
8.07
5.47
4.72
4.31
5.26
3.83
4.27
2.21
4.87
7.15
4.27
4.80
28
14.34
Return on equity%
9.93
10.40
8.92
10.31
10.73
9.75
8.29
8.99
11.56
11.91
20.88
9.75
10.12
52
19.28
Return on assets%
12.74
15.08
16.29
13.65
14.40
16.27
16.88
17.45
18.72
17.09
11.34
17.09
16.28
73
353.54
EPS¥
388.52
409.64
430.42
407.63
413.52
372.36
415.41
419.52
384.72
357.89
385.23
(2.85%)
0.21%
—
19.02
EPS growth%
0.40
1.31
0.40
0.40
3.17
0.98
3.34
4.40
5.93
8.64
22.69
4.40
2.24
22
237.25
Bookvalue per sh¥
395.28
448.78
470.31
516.81
583.17
620.03
721.99
782.88
911.31
1,072
535.89
12.95%
11.89%
—
626.90
FCF per share¥
147.45
174.38
169.49
171.61
171.29
192.18
197.20
192.20
199.04
233.74
466.96
6.41%
5.67%
—
429.24
Dividend per sh¥
540.61
620.87
653.94
678.42
666.64
768.28
743.11
879.18
956.63
1,090
287.02
10.34%
9.19%
—
10.59
Div yield (avg)%
6.56
7.52
6.54
6.88
9.62
7.89
10.45
11.63
10.26
10.57
10.48
10.45
8.75
85
18.08
Payout ratio%
26.97
29.30
29.88
32.79
31.35
29.78
32.14
30.22
28.70
26.50
20.37
29.78
29.83
77
98.76
Shares (diluted)M
150.3
152.5
170.7
168.9
166.1
189.9
198.2
204.2
223.0
230.8
95.83
6.81%
4.36%
31
13.61
Buyback yield%
0.40
2.05
0.83
3.47
4.94
6.76
3.97
6.36
8.17
9.11
7.42
6.76
4.46
42
1.714
D/E ratiox
1.361
1.266
1.309
1.482
1.471
1.358
1.482
1.567
1.451
1.504
0.565
1.482
1.461
30
14.45
Enterprise value¥B
69.49
66.88
71.20
64.74
64.25
64.67
63.53
56.53
59.73
62.06
69.00
(0.69%)
(0.28%)
41
49.99
LT debt¥B
36.47
34.46
30.44
31.29
29.57
25.69
25.92
25.54
24.26
21.78
53.47
(5.94%)
(4.98%)
88
Revenue
¥102.1B
4.55%
1.00×
Cost of revenue
¥71.45B
4.55%
1.00×
Operating expenses
¥16.38B
4.24%
0.97×
Goodwill & intangibles
14.92%