18.69
Revenue¥B
19.72
21.32
23.03
25.41
28.20
30.54
33.24
36.82
40.43
44.84
20.63
9.72%
9.25%
50
22.65
Revenue growth%
3.41
2.08
1.64
2.40
2.74
0.40
0.40
0.65
0.40
2.03
12.50
0.40
1.83
37
6.38
Gross margin%
7.55
4.73
6.00
5.97
7.83
6.81
7.58
10.09
11.96
14.02
22.56
10.09
7.57
8
8.37
Operating margin%
0.58
0.40
2.97
4.59
6.38
7.47
7.48
6.12
8.09
10.40
2.88
7.48
6.25
66
10.48
Net margin%
8.39
6.29
7.77
9.22
10.98
12.72
15.42
14.99
12.31
9.54
12.66
12.72
10.26
7
25.26
P/E ratio (avg)x
19.71
21.50
21.41
22.51
21.86
19.17
18.85
20.51
20.10
19.04
26.19
19.17
20.31
69
21.47
EV/EBITx
8.572
9.066
8.771
9.697
10.73
11.82
12.70
11.63
11.29
10.92
16.82
11.63
10.83
83
13.14
FCF yield (avg)%
31.48
33.38
33.10
31.72
33.76
35.48
36.73
36.54
38.65
36.01
24.07
36.54
34.62
88
25.03
FCF margin%
19.91
17.82
18.79
21.67
20.21
22.29
20.48
20.15
23.03
20.03
26.41
20.48
20.18
22
1.708
FCF / Net incomex
0.935
1.079
1.056
1.237
1.221
1.270
1.292
1.338
1.404
1.488
0.254
1.338
1.253
12
17.69
ROIC%
9.81
8.86
11.10
12.73
15.22
16.60
15.88
17.07
19.38
21.08
12.28
17.07
15.55
43
3.75
Return on equity%
6.06
7.83
5.54
7.36
5.79
7.94
9.93
7.34
9.40
10.16
15.22
9.40
7.60
24
4.30
Return on assets%
25.11
25.20
23.88
25.55
28.44
25.70
24.34
21.55
24.00
26.63
7.12
24.34
25.15
12
162.30
EPS¥
51.71
57.69
55.27
58.01
65.35
67.56
74.13
75.31
72.53
73.59
169.76
2.40%
2.95%
—
24.98
EPS growth%
33.26
30.57
31.40
31.12
32.04
32.45
33.22
32.87
30.12
28.58
27.46
32.45
31.72
71
143.82
Bookvalue per sh¥
132.72
145.28
140.07
130.65
119.79
120.85
117.59
111.63
115.84
119.24
100.71
(0.09%)
(1.58%)
—
49.76
FCF per share¥
199.65
195.15
222.89
248.03
249.64
294.49
327.08
380.82
452.45
533.95
144.38
16.42%
12.35%
—
78.73
Dividend per sh¥
65.85
70.74
75.96
69.86
66.99
65.18
73.31
66.22
73.37
72.06
87.08
1.47%
1.08%
—
15.83
Div yield (avg)%
22.46
21.94
21.77
22.38
25.08
22.42
20.80
23.10
22.69
22.71
25.57
22.69
22.44
14
4.07
Payout ratio%
1.84
3.82
1.43
1.79
3.00
4.23
1.31
0.40
1.88
3.97
10.31
1.88
1.86
52
168.2
Shares (diluted)M
238.7
236.3
256.8
268.9
307.2
358.2
386.9
412.4
466.3
537.7
170.3
11.85%
9.18%
10
11.58
Buyback yield%
0.57
3.21
3.18
0.67
0.40
0.40
3.32
2.59
0.40
2.15
20.07
2.15
1.41
40
1.249
D/E ratiox
0.794
0.802
0.815
0.731
0.795
0.733
0.783
0.739
0.802
0.843
0.505
0.783
0.794
11
30.93
Enterprise value¥B
2.372
2.182
2.291
2.277
2.059
1.861
1.967
1.947
1.748
1.727
35.35
(3.45%)
(2.83%)
33
32.71
LT debt¥B
4.893
5.437
6.226
7.312
8.662
8.845
9.301
9.929
11.48
11.92
8.337
6.60%
9.28%
69
Revenue
¥44.84B
9.25%
1.00×
Cost of revenue
¥27.72B
9.16%
0.99×
Operating expenses
¥8.980B
9.20%
0.99×
Cash and investments
19.07%
Goodwill & intangibles
18.77%