64.00
Revenue¥B
73.70
76.06
76.73
79.10
82.13
82.04
84.77
87.98
88.05
91.30
69.36
2.14%
2.08%
54
18.14
Revenue growth%
18.37
16.75
17.41
17.70
16.47
15.79
14.93
13.50
15.98
17.19
3.76
15.79
16.61
6
14.37
Gross margin%
5.54
5.40
7.37
9.81
11.81
9.58
8.35
7.90
10.18
9.57
17.41
9.57
8.96
24
10.69
Operating margin%
17.12
19.24
17.32
17.74
20.27
22.17
24.02
23.43
24.23
26.30
21.86
24.02
21.22
60
27.09
Net margin%
2.75
4.11
3.15
2.09
0.40
2.75
0.86
0.40
2.12
3.14
8.75
2.12
2.43
17
27.45
P/E ratio (avg)x
50.00
57.53
60.32
59.00
59.19
58.35
63.37
75.36
80.03
89.00
17.33
75.36
59.75
57
9.364
EV/EBITx
21.57
21.62
20.78
22.72
24.79
22.64
25.72
28.27
30.25
28.30
19.32
28.27
23.76
75
13.21
FCF yield (avg)%
5.21
5.91
3.92
1.13
2.58
3.59
0.71
0.40
1.04
0.40
11.45
0.71
1.86
61
13.33
FCF margin%
19.81
21.82
19.70
21.71
22.40
22.92
19.95
17.30
16.41
17.50
13.96
17.50
19.88
50
1.303
FCF / Net incomex
0.871
1.021
1.065
1.086
1.260
1.440
1.637
1.686
1.989
2.331
0.122
1.686
1.350
91
27.23
ROIC%
24.73
26.21
25.56
24.95
27.30
28.60
26.41
25.68
25.74
25.77
20.85
25.77
25.75
38
21.96
Return on equity%
19.33
22.31
20.27
18.12
19.72
17.90
19.82
21.71
23.38
25.25
12.73
21.71
20.05
8
18.12
Return on assets%
8.74
10.12
9.28
8.03
7.76
8.55
6.36
8.38
7.77
5.59
29.55
7.77
8.21
82
149.63
EPS¥
367.93
384.08
395.83
440.62
535.36
635.38
762.02
882.68
1,034
1,102
159.81
15.52%
11.66%
—
10.87
EPS growth%
8.47
10.61
12.06
10.77
9.33
7.10
4.62
2.11
1.93
1.02
2.79
2.11
7.79
71
360.57
Bookvalue per sh¥
229.44
220.62
203.14
172.38
155.16
148.70
157.05
167.87
178.39
190.74
94.46
4.22%
(2.56%)
—
220.19
FCF per share¥
108.33
127.95
151.97
152.44
177.89
177.84
199.59
222.17
246.47
286.78
364.47
10.02%
10.94%
—
305.07
Dividend per sh¥
447.63
497.96
526.61
516.36
578.94
692.58
825.80
913.13
1,063
1,235
310.21
16.35%
11.07%
—
3.39
Div yield (avg)%
2.75
2.74
0.81
0.40
1.22
3.06
1.51
0.40
0.40
2.77
9.59
1.51
1.36
5
18.40
Payout ratio%
8.07
9.93
9.80
8.46
6.87
6.74
9.54
9.93
7.68
8.99
14.70
8.99
8.73
39
194.6
Shares (diluted)M
232.1
259.0
293.3
289.9
298.6
337.6
357.0
373.2
418.0
399.3
193.5
5.98%
5.41%
32
24.91
Buyback yield%
21.38
18.42
21.40
21.99
21.46
23.55
26.06
27.88
28.87
30.49
10.73
27.88
22.77
15
1.480
D/E ratiox
1.488
1.583
1.645
1.593
1.557
1.487
1.692
1.725
1.760
1.680
0.609
1.692
1.619
82
36.00
Enterprise value¥B
132.4
136.1
144.2
158.0
156.4
180.3
202.9
217.8
251.4
277.2
40.17
12.13%
7.79%
69
71.56
LT debt¥B
40.29
40.43
45.99
51.08
50.17
57.34
59.03
61.99
61.22
70.56
37.23
7.06%
6.59%
10
Revenue
¥91.30B
2.08%
1.00×
Cost of revenue
¥63.91B
2.08%
1.00×
Operating expenses
¥18.61B
2.51%
1.04×
Goodwill & intangibles
16.99%