53.83
Revenue¥B
67.39
70.29
74.01
77.42
81.45
86.30
89.63
93.06
96.21
98.64
55.26
3.90%
4.14%
36
6.92
Revenue growth%
21.55
21.66
20.08
20.98
21.39
20.60
18.24
17.55
16.18
15.92
26.66
17.55
20.34
89
16.77
Gross margin%
8.38
9.60
7.81
7.80
7.01
8.90
11.82
14.77
16.18
19.04
14.40
14.77
9.25
38
28.63
Operating margin%
34.05
35.87
34.41
35.96
35.08
34.13
36.61
36.12
37.57
36.63
15.85
36.61
35.92
10
29.15
Net margin%
16.23
14.38
15.28
16.41
16.78
16.08
16.06
17.42
15.10
14.08
17.22
16.06
16.07
20
11.00
P/E ratio (avg)x
25.29
25.75
27.27
25.61
26.56
25.68
22.30
20.09
18.78
18.74
25.53
20.09
25.45
69
17.39
EV/EBITx
7.915
7.726
6.857
6.184
6.840
6.270
5.896
5.330
5.348
5.174
34.80
5.348
6.227
37
23.86
FCF yield (avg)%
4.02
5.34
2.71
2.13
4.85
7.51
7.20
4.32
5.33
3.71
9.22
5.33
4.58
70
18.97
FCF margin%
18.00
15.27
13.23
15.35
15.01
15.08
15.87
18.71
19.52
17.54
18.88
17.54
15.61
82
0.237
FCF / Net incomex
1.425
1.698
1.960
2.166
2.514
2.514
2.743
3.118
3.046
3.008
0.504
3.008
2.514
53
8.62
ROIC%
3.23
5.69
3.90
5.91
4.62
4.32
2.43
0.40
3.33
3.96
3.16
3.33
3.93
80
9.18
Return on equity%
21.36
18.99
19.37
22.29
19.33
20.42
18.77
20.76
20.16
17.83
22.29
20.16
19.77
50
25.85
Return on assets%
23.08
21.92
24.48
26.02
26.55
27.71
30.33
30.93
30.44
33.27
18.94
30.44
27.13
7
461.02
EPS¥
243.66
235.82
254.60
273.79
259.36
224.28
223.23
233.05
246.48
260.80
513.28
0.11%
0.10%
—
13.24
EPS growth%
8.17
10.59
12.09
10.73
8.23
9.70
8.13
8.31
9.07
6.08
11.81
8.31
8.69
77
228.45
Bookvalue per sh¥
503.53
520.33
554.04
515.52
533.84
613.78
636.50
610.57
643.83
670.50
444.28
4.66%
4.14%
—
164.72
FCF per share¥
451.87
419.08
389.71
438.91
483.53
514.24
499.53
469.15
534.22
556.67
68.81
2.86%
3.21%
—
391.06
Dividend per sh¥
346.74
349.62
381.25
388.97
442.73
486.13
509.79
560.91
588.62
557.71
106.21
4.73%
5.25%
—
21.68
Div yield (avg)%
38.70
37.16
40.16
42.71
40.89
38.70
41.27
39.10
38.85
38.72
21.24
38.85
38.97
72
4.91
Payout ratio%
23.10
23.23
26.11
24.02
25.55
27.92
30.74
30.92
31.63
33.55
4.99
30.92
27.01
26
65.68
Shares (diluted)M
60.86
56.17
60.34
57.90
55.06
56.76
56.41
61.33
58.09
61.20
64.59
2.14%
(0.48%)
31
26.75
Buyback yield%
22.63
25.50
27.27
27.15
28.41
30.00
30.62
28.59
30.00
32.65
23.18
30.00
28.50
19
1.270
D/E ratiox
2.514
2.772
3.148
3.668
4.034
4.799
5.824
5.898
7.125
8.553
1.376
5.898
4.416
57
81.08
Enterprise value¥B
98.93
109.9
124.8
142.9
163.6
156.0
149.1
145.7
147.4
139.7
86.81
(3.11%)
4.84%
46
36.93
LT debt¥B
60.86
67.97
67.67
65.87
65.66
61.56
63.89
71.50
67.31
75.39
83.66
2.80%
2.16%
20
Revenue
¥98.64B
4.14%
1.00×
Cost of revenue
¥51.52B
4.73%
1.06×
Operating expenses
¥17.46B
3.49%
0.94×
Cash and investments
14.16%