29.24
Revenue¥B
54.11
55.66
55.47
55.61
57.46
57.32
57.06
56.88
58.16
59.43
30.97
0.68%
1.27%
35
29.20
Revenue growth%
18.66
18.54
15.64
17.26
19.54
20.92
19.20
20.15
19.70
17.48
14.28
19.70
18.93
70
12.31
Gross margin%
22.90
21.77
18.84
19.85
16.96
16.26
17.17
17.51
16.18
17.83
5.95
17.17
17.67
68
14.70
Operating margin%
8.45
6.14
7.49
8.14
10.05
11.06
12.83
12.06
12.26
12.02
22.50
12.06
10.55
67
13.26
Net margin%
12.72
11.94
12.60
10.39
10.74
8.92
8.64
8.21
10.22
9.30
27.79
8.92
10.30
95
26.29
P/E ratio (avg)x
16.09
17.37
18.12
20.01
20.25
20.63
20.99
19.15
19.24
17.86
12.67
19.24
19.20
81
36.74
EV/EBITx
7.538
6.568
6.027
6.207
6.332
5.455
5.520
5.806
5.474
5.389
15.36
5.474
5.916
24
17.24
FCF yield (avg)%
24.33
24.08
23.52
21.96
23.31
22.41
21.94
19.66
19.59
17.76
22.96
19.66
22.19
64
5.78
FCF margin%
26.99
25.18
25.51
22.92
23.14
21.50
21.81
21.20
19.60
21.44
12.77
21.44
22.36
22
0.355
FCF / Net incomex
1.180
1.076
1.139
1.210
1.104
1.050
0.964
0.937
1.033
1.009
1.605
1.009
1.063
65
17.31
ROIC%
29.52
31.89
31.58
29.36
28.07
28.15
30.55
27.68
28.76
31.41
15.90
28.76
29.44
90
6.21
Return on equity%
1.61
0.40
0.40
2.10
2.07
1.64
0.40
3.19
3.09
4.82
17.17
3.09
1.85
39
19.96
Return on assets%
22.79
25.07
22.99
20.32
18.43
19.89
20.83
22.05
21.44
18.70
28.78
20.83
21.14
69
183.14
EPS¥
174.71
205.39
250.41
289.98
316.15
349.02
408.35
488.77
493.71
561.68
202.64
12.18%
12.51%
—
9.63
EPS growth%
20.18
22.41
21.10
20.52
22.36
19.92
20.50
19.93
22.59
24.34
25.52
20.50
20.81
21
227.23
Bookvalue per sh¥
149.35
156.05
177.41
214.75
247.33
292.60
319.84
361.36
378.45
447.29
285.97
12.58%
13.30%
—
87.79
FCF per share¥
253.95
263.48
287.79
325.66
361.10
370.06
371.64
382.45
363.43
388.40
122.44
1.47%
4.87%
—
60.66
Dividend per sh¥
174.34
189.63
229.11
241.15
250.22
295.58
358.74
416.27
431.91
442.34
263.13
12.07%
9.53%
—
5.00
Div yield (avg)%
40.98
41.16
41.49
39.16
40.95
41.87
43.79
46.53
46.75
44.38
8.17
44.38
41.68
27
4.50
Payout ratio%
23.31
21.20
23.98
24.60
25.15
22.85
24.76
22.16
20.42
20.57
5.72
22.16
23.08
45
61.79
Shares (diluted)M
75.71
83.38
81.46
85.23
89.56
100.3
112.6
112.4
123.0
124.5
62.71
6.82%
5.60%
75
2.19
Buyback yield%
4.56
2.34
1.94
4.08
5.41
7.71
5.12
3.40
5.56
5.77
3.06
5.56
4.84
87
1.534
D/E ratiox
0.877
0.902
0.874
0.894
0.842
0.817
0.932
0.847
0.901
0.871
1.005
0.871
0.875
77
5.907
Enterprise value¥B
26.56
25.25
24.27
21.69
19.63
17.49
18.96
19.91
19.53
19.75
5.119
0.12%
(2.14%)
42
36.43
LT debt¥B
11.78
10.48
11.38
10.69
9.749
10.65
11.59
11.14
11.31
12.19
51.75
4.57%
(0.22%)
67
Revenue
¥59.43B
1.27%
1.00×
Cost of revenue
¥37.86B
1.54%
1.03×
Operating expenses
¥10.29B
1.17%
0.99×
Cash and investments
13.62%