17.54
Revenue¥B
10.71
11.69
12.40
13.13
14.33
15.44
16.53
17.76
19.33
21.20
18.21
8.16%
7.70%
16
20.78
Revenue growth%
30.67
32.32
29.71
26.74
27.21
26.64
26.17
25.35
28.17
30.95
23.31
26.64
27.69
40
25.48
Gross margin%
22.53
21.70
21.97
23.78
26.16
24.40
22.70
20.84
18.66
16.55
3.17
20.84
22.25
12
18.67
Operating margin%
15.01
15.44
15.47
14.93
17.13
16.12
13.67
11.08
9.96
10.06
4.22
11.08
14.97
88
26.29
Net margin%
15.18
13.64
12.87
10.22
11.92
14.69
11.84
10.63
9.68
12.13
11.78
11.84
12.02
80
23.21
P/E ratio (avg)x
22.17
21.72
21.78
20.00
21.09
21.50
20.34
21.55
21.97
19.16
9.980
21.50
21.52
30
24.34
EV/EBITx
36.05
35.39
33.33
36.02
36.14
37.85
36.61
35.09
36.87
37.48
28.61
36.87
36.10
52
29.84
FCF yield (avg)%
22.30
20.71
20.34
20.78
21.02
21.13
18.32
16.71
16.32
16.53
16.68
16.71
20.52
80
13.28
FCF margin%
7.40
10.29
8.90
8.89
7.57
6.05
7.90
6.96
7.86
9.25
20.78
7.86
7.88
64
1.644
FCF / Net incomex
2.305
2.292
2.727
3.228
3.395
3.641
3.914
4.730
5.328
5.242
1.705
4.730
3.518
12
11.00
ROIC%
3.26
5.15
5.89
7.17
8.27
7.05
5.74
3.74
6.58
8.73
2.41
6.58
6.24
80
11.88
Return on equity%
25.12
22.41
19.88
17.04
16.48
18.03
16.90
16.38
13.70
11.33
23.18
16.38
16.97
57
12.27
Return on assets%
20.01
20.59
20.64
22.50
20.12
18.93
16.79
15.09
15.98
17.45
13.01
16.79
19.47
7
212.58
EPS¥
140.51
132.92
151.22
161.10
180.37
173.35
167.76
168.88
162.18
172.33
236.72
(0.91%)
3.45%
—
26.68
EPS growth%
24.68
23.69
24.88
23.17
21.16
18.23
15.65
12.97
11.14
13.89
29.53
13.89
19.69
9
45.42
Bookvalue per sh¥
191.85
173.31
172.71
184.67
204.11
185.73
175.88
180.39
163.58
160.53
186.84
(4.69%)
(2.81%)
—
91.96
FCF per share¥
64.70
68.23
62.21
66.21
66.00
62.09
59.72
58.60
63.07
67.10
109.46
0.33%
1.01%
—
154.66
Dividend per sh¥
203.99
221.51
240.54
283.35
303.11
339.85
400.54
410.05
444.95
515.54
251.63
11.21%
10.12%
—
18.18
Div yield (avg)%
31.07
29.14
26.45
24.28
23.54
20.66
20.82
22.30
21.31
22.73
24.27
21.31
23.13
89
21.17
Payout ratio%
18.65
15.76
16.00
17.84
17.68
18.92
20.93
19.32
17.47
20.39
22.79
19.32
18.25
87
35.56
Shares (diluted)M
46.14
50.88
49.91
49.81
52.00
51.24
54.12
51.48
59.80
57.07
36.14
1.88%
1.74%
63
2.68
Buyback yield%
8.85
6.37
3.49
0.96
0.40
0.40
0.40
2.84
2.40
0.40
2.57
0.40
1.68
14
1.490
D/E ratiox
1.180
1.239
1.411
1.437
1.581
1.680
1.790
1.773
2.018
1.905
0.262
1.790
1.630
22
2.796
Enterprise value¥B
13.52
14.68
17.39
19.00
20.65
22.16
26.76
27.28
33.02
32.43
17.48
9.45%
9.01%
77
2.132
LT debt¥B
4.542
4.371
4.469
5.010
4.951
5.345
5.171
5.018
5.240
5.079
2.528
0.51%
1.99%
92
Revenue
¥21.20B
7.70%
1.00×
Cost of revenue
¥11.26B
7.75%
1.00×
Operating expenses
¥4.961B
7.69%
1.00×
Cash and investments
19.18%