6.256
Revenue¥B
63.59
64.90
66.25
68.99
72.62
75.06
77.63
81.77
87.34
92.42
6.756
4.94%
4.17%
83
10.24
Revenue growth%
12.87
15.66
16.60
17.52
16.85
14.46
12.35
10.79
8.59
7.23
13.53
10.79
13.67
6
21.14
Gross margin%
20.66
18.30
17.45
19.42
21.49
24.31
27.06
25.84
28.36
27.97
7.60
27.06
22.90
28
2.12
Operating margin%
17.89
16.89
17.91
20.09
18.38
18.80
20.67
18.12
21.02
23.34
23.72
20.67
18.59
37
21.61
Net margin%
7.20
5.44
4.04
3.85
5.05
6.83
6.53
8.79
7.73
5.36
9.27
6.83
5.98
18
14.68
P/E ratio (avg)x
14.42
13.36
11.76
12.57
11.41
11.58
10.92
10.50
9.920
10.22
16.44
10.50
11.50
88
36.51
EV/EBITx
54.49
62.54
72.27
80.50
78.03
76.01
89.15
86.29
85.04
83.71
17.90
85.04
79.27
45
3.73
FCF yield (avg)%
15.52
14.97
16.80
17.09
19.23
22.02
21.37
21.56
23.92
22.18
19.87
22.02
20.30
72
25.31
FCF margin%
20.06
19.90
18.88
19.93
19.17
18.33
17.79
19.93
22.31
22.00
3.35
19.93
19.92
70
1.305
FCF / Net incomex
0.949
1.016
1.032
1.144
1.068
0.942
0.883
0.845
0.841
0.745
0.634
0.845
0.946
57
26.34
ROIC%
14.63
13.52
11.35
12.82
12.84
12.83
13.88
11.52
13.72
15.97
26.62
13.72
13.18
82
26.63
Return on equity%
5.70
6.02
8.66
9.45
12.07
10.53
9.38
10.36
11.74
14.00
27.42
10.53
9.91
86
17.90
Return on assets%
16.14
13.50
11.71
14.69
16.13
17.14
16.82
15.69
15.90
14.04
27.38
15.90
15.80
63
60.06
EPS¥
78.93
78.76
84.24
84.44
79.71
74.77
71.10
72.88
76.11
81.55
63.97
0.46%
(0.40%)
—
18.66
EPS growth%
8.99
11.57
12.42
11.60
12.06
14.98
16.48
17.40
14.94
16.93
25.05
16.48
13.68
36
88.40
Bookvalue per sh¥
114.55
121.55
135.51
133.02
153.98
165.51
191.58
206.10
208.21
217.29
64.81
7.13%
7.34%
—
49.98
FCF per share¥
59.81
54.17
56.75
49.59
48.91
48.81
47.11
49.52
48.14
47.38
51.67
(0.63%)
(2.74%)
—
55.45
Dividend per sh¥
85.68
91.35
91.33
90.66
79.93
84.44
87.32
94.32
103.21
98.68
42.23
4.31%
2.16%
—
21.39
Div yield (avg)%
23.49
23.90
22.53
25.07
26.56
27.05
27.67
26.18
28.93
27.15
2.80
27.15
26.37
33
17.53
Payout ratio%
3.22
2.26
0.40
0.40
2.37
2.28
2.33
0.40
0.40
0.40
21.77
0.40
1.33
78
259.5
Shares (diluted)M
467.8
475.2
477.9
476.0
563.8
635.7
654.9
645.7
649.6
718.5
259.5
4.97%
4.92%
24
14.37
Buyback yield%
15.13
16.64
17.87
17.42
15.21
17.48
19.73
17.31
19.57
20.24
8.59
19.57
17.45
24
0.273
D/E ratiox
1.379
1.586
1.459
1.629
1.867
2.135
2.255
2.340
2.431
2.681
1.152
2.340
2.001
41
31.50
Enterprise value¥B
65.70
72.17
80.08
81.88
86.27
85.77
80.25
83.05
86.35
86.38
70.26
0.03%
3.61%
71
21.77
LT debt¥B
102.4
95.06
101.1
106.6
102.6
110.9
118.5
134.6
152.5
150.3
29.65
7.93%
5.31%
16
Revenue
¥92.42B
4.17%
1.00×
Cost of revenue
¥63.19B
3.93%
0.98×
Operating expenses
¥12.03B
5.29%
1.11×
Goodwill & intangibles
18.47%