13.53
Revenue¥B
17.95
18.71
19.42
20.24
20.97
21.88
23.20
23.86
25.29
25.97
15.11
4.37%
4.37%
19
14.12
Revenue growth%
6.53
8.29
9.30
11.23
13.74
13.30
11.98
13.70
14.96
12.85
6.75
13.30
12.41
18
2.91
Gross margin%
24.40
24.81
26.33
23.86
25.48
26.85
27.53
28.44
26.62
28.60
2.00
27.53
26.47
49
13.95
Operating margin%
1.14
2.90
4.51
3.48
2.55
3.26
1.70
2.99
3.70
6.34
18.93
3.26
3.13
8
16.04
Net margin%
22.72
24.55
21.82
24.16
25.38
24.67
23.79
21.08
19.53
19.16
11.92
21.08
23.26
92
9.876
P/E ratio (avg)x
13.29
14.04
14.35
14.77
13.13
11.95
10.85
10.80
9.818
9.646
17.29
10.80
12.54
78
24.92
EV/EBITx
5.255
5.225
5.738
5.955
5.671
5.354
5.866
5.075
5.112
5.424
23.52
5.354
5.389
57
21.89
FCF yield (avg)%
7.02
9.67
7.66
7.96
5.66
6.22
8.72
10.16
8.58
9.66
28.49
8.72
8.27
34
11.71
FCF margin%
9.85
7.10
4.49
3.06
1.06
0.40
0.40
0.40
0.40
0.40
5.52
0.40
0.73
93
1.515
FCF / Net incomex
0.810
0.811
0.811
0.871
0.832
0.746
0.704
0.675
0.689
0.653
0.500
0.689
0.778
66
28.18
ROIC%
25.38
22.54
20.60
18.28
19.45
18.88
18.04
16.12
15.56
13.78
12.88
16.12
18.58
18
27.96
Return on equity%
14.54
11.62
12.70
13.50
13.68
13.00
12.75
12.18
13.76
12.67
10.61
12.75
12.88
47
5.02
Return on assets%
17.42
16.85
16.66
19.03
17.84
20.67
20.98
22.31
25.09
26.16
19.65
22.31
19.85
42
108.92
EPS¥
243.96
262.24
272.30
295.23
309.93
312.49
315.85
288.57
274.41
273.21
117.42
(2.49%)
1.02%
—
17.59
EPS growth%
1.48
2.90
1.83
2.72
5.48
5.21
5.49
3.03
0.40
0.40
4.17
3.03
2.81
29
177.56
Bookvalue per sh¥
137.05
135.99
134.02
158.58
160.07
190.83
226.96
263.18
267.04
268.14
177.06
10.87%
8.38%
—
253.27
FCF per share¥
374.87
441.46
515.54
530.34
505.93
563.91
571.55
656.92
662.15
626.18
168.64
4.36%
5.96%
—
83.42
Dividend per sh¥
118.91
129.86
130.13
140.43
149.82
158.25
159.96
171.74
169.72
175.19
278.70
3.18%
3.28%
—
4.87
Div yield (avg)%
28.23
28.77
31.36
29.19
30.41
33.13
35.57
32.99
32.47
32.99
17.51
32.99
31.91
73
12.53
Payout ratio%
17.68
16.89
18.78
19.27
17.86
16.38
16.20
14.99
12.98
13.93
18.00
14.99
16.63
32
40.49
Shares (diluted)M
65.43
72.73
74.50
77.22
84.31
94.08
110.0
123.7
143.6
156.0
41.08
13.09%
9.99%
69
27.02
Buyback yield%
24.89
25.44
23.05
21.53
19.67
20.04
21.13
21.78
23.05
23.08
21.31
21.78
22.41
77
1.785
D/E ratiox
1.556
1.465
1.515
1.407
1.443
1.356
1.222
1.368
1.327
1.335
0.981
1.335
1.387
21
3.490
Enterprise value¥B
20.25
22.63
24.70
28.43
27.60
30.25
33.35
33.15
32.64
31.72
15.00
2.82%
5.72%
58
3.960
LT debt¥B
28.86
30.67
34.38
37.80
36.41
42.44
42.57
48.63
53.88
61.01
21.65
10.87%
8.22%
42
Revenue
¥25.97B
4.37%
1.00×
Cost of revenue
¥14.34B
4.09%
0.97×
Operating expenses
¥5.747B
4.59%
1.02×
Cash and investments
16.42%