7.889
Revenue¥B
41.42
43.93
46.87
50.08
52.68
57.23
60.22
65.64
71.25
75.63
8.202
7.50%
6.97%
78
20.36
Revenue growth%
17.61
17.82
17.46
18.58
17.44
19.68
20.65
23.51
22.88
21.16
24.75
21.16
19.13
42
24.97
Gross margin%
13.51
13.58
11.22
8.76
6.82
3.89
5.51
4.78
1.95
2.98
24.43
3.89
6.16
68
20.12
Operating margin%
5.15
3.09
5.65
7.47
5.61
5.21
2.98
4.60
3.67
1.87
26.21
3.67
4.87
30
9.94
Net margin%
27.74
25.32
23.09
22.14
21.31
23.27
23.78
24.13
25.86
23.18
29.68
23.78
23.53
77
23.06
P/E ratio (avg)x
18.66
17.89
18.61
16.90
17.78
16.88
14.76
13.28
12.51
13.52
26.69
13.52
16.89
75
7.833
EV/EBITx
21.39
20.73
19.49
21.01
21.27
22.56
21.03
22.74
21.50
18.98
7.122
21.50
21.15
41
9.84
FCF yield (avg)%
5.00
4.87
7.83
7.90
8.57
8.75
9.20
6.34
8.78
11.02
4.33
8.78
8.23
26
22.67
FCF margin%
29.77
31.55
33.75
30.96
31.96
34.87
33.13
30.22
31.93
33.00
16.56
33.00
31.94
60
1.658
FCF / Net incomex
0.632
0.623
0.589
0.639
0.660
0.740
0.719
0.772
0.731
0.783
1.487
0.740
0.689
71
6.99
ROIC%
22.26
20.20
18.51
16.18
13.93
15.78
18.39
16.60
16.51
15.77
18.24
16.51
16.56
86
26.04
Return on equity%
19.90
21.22
20.53
19.56
18.71
17.74
18.33
17.85
17.62
15.13
11.34
17.74
18.52
22
4.03
Return on assets%
32.96
30.29
28.16
29.65
29.76
28.24
30.85
28.65
29.33
28.21
8.88
28.65
29.49
87
311.82
EPS¥
168.45
166.33
178.79
201.21
204.31
225.11
230.85
232.29
226.08
211.90
325.45
0.73%
3.88%
—
27.60
EPS growth%
10.00
10.66
12.38
14.90
13.69
12.22
11.51
12.93
14.24
13.17
9.36
12.93
12.65
41
408.88
Bookvalue per sh¥
252.44
251.09
244.96
252.13
239.67
239.47
238.65
215.44
190.15
178.31
220.64
(5.74%)
(4.33%)
—
406.65
FCF per share¥
247.85
275.61
280.21
288.71
267.34
249.20
267.43
282.56
305.81
309.55
75.53
2.98%
1.97%
—
141.59
Dividend per sh¥
426.92
402.51
410.47
451.91
473.16
489.29
483.92
473.29
543.63
556.76
298.49
3.31%
4.07%
—
23.49
Div yield (avg)%
11.92
10.73
12.02
13.07
10.99
8.96
11.62
11.69
10.50
7.56
15.06
10.50
11.30
46
7.47
Payout ratio%
35.61
33.05
31.86
28.95
28.48
27.86
24.96
24.21
21.57
22.72
14.97
24.21
28.17
85
114.6
Shares (diluted)M
139.6
142.6
140.5
149.5
135.1
131.5
131.3
126.5
127.8
144.2
114.7
1.32%
1.60%
19
9.59
Buyback yield%
22.61
24.29
26.56
23.87
23.30
24.50
25.14
22.55
21.31
20.87
29.43
22.55
23.59
25
0.612
D/E ratiox
1.183
1.238
1.197
1.264
1.274
1.266
1.393
1.403
1.385
1.410
1.247
1.393
1.270
23
55.17
Enterprise value¥B
28.69
32.17
33.44
31.43
28.86
28.93
28.48
29.60
30.05
31.96
62.54
2.06%
1.73%
7
64.63
LT debt¥B
17.82
20.24
21.83
21.80
22.57
25.00
26.78
27.58
30.55
32.85
9.881
7.80%
6.45%
59
Revenue
¥75.63B
6.97%
1.00×
Cost of revenue
¥46.43B
6.85%
0.99×
Operating expenses
¥9.489B
6.94%
1.00×
Cash and investments
18.13%