33.74
Revenue¥B
16.26
17.28
18.56
20.11
22.10
24.22
26.65
28.69
30.59
32.71
37.08
8.15%
8.01%
88
16.38
Revenue growth%
2.59
0.40
2.81
5.67
7.48
9.80
11.56
12.96
13.40
12.64
29.88
12.64
8.64
22
23.31
Gross margin%
25.05
27.07
29.97
31.78
33.89
35.75
35.39
33.51
32.96
31.99
14.16
33.51
32.47
42
8.64
Operating margin%
14.87
15.88
18.20
19.16
19.37
17.11
14.58
11.64
12.17
14.18
2.13
14.18
15.38
42
29.45
Net margin%
0.40
0.40
0.54
0.40
0.40
0.40
1.30
2.14
3.41
3.29
24.40
2.14
0.47
60
31.24
P/E ratio (avg)x
7.728
6.789
6.118
6.266
5.606
5.091
5.244
5.371
5.004
4.401
6.357
5.091
5.488
18
33.24
EV/EBITx
29.25
31.45
32.46
36.35
40.53
41.13
41.23
44.68
40.96
44.41
31.10
41.23
40.74
63
13.97
FCF yield (avg)%
9.93
10.00
7.26
4.65
6.88
4.92
5.90
7.43
9.48
9.89
13.32
7.43
7.34
26
18.07
FCF margin%
16.15
18.51
20.10
20.93
21.63
20.75
23.41
24.14
22.03
24.35
9.92
23.41
21.28
7
0.579
FCF / Net incomex
1.543
1.614
1.561
1.739
1.757
1.948
2.186
2.416
2.588
2.915
0.254
2.416
1.852
66
26.46
ROIC%
11.68
11.13
8.75
8.73
8.77
11.59
11.39
8.71
5.88
5.63
26.30
8.71
8.76
31
22.19
Return on equity%
14.26
16.70
16.76
17.53
17.01
15.88
18.71
18.36
17.13
15.16
28.72
17.13
16.89
26
3.37
Return on assets%
17.63
15.65
13.51
14.89
12.57
14.40
17.27
19.67
22.11
20.66
20.40
19.67
16.46
16
205.19
EPS¥
291.47
267.13
276.88
263.69
277.82
259.45
237.10
217.92
232.21
230.39
217.00
(3.68%)
(1.69%)
—
10.41
EPS growth%
27.18
29.68
27.32
25.69
27.26
27.42
29.95
32.88
34.51
31.69
22.43
31.69
28.55
66
398.56
Bookvalue per sh¥
246.36
234.01
227.05
223.11
230.88
223.74
248.63
240.89
261.99
248.70
368.46
1.50%
1.08%
—
188.29
FCF per share¥
174.87
194.81
193.18
193.61
177.60
169.81
159.90
163.32
168.37
181.55
457.95
0.44%
0.96%
—
249.77
Dividend per sh¥
84.54
77.84
77.44
82.94
88.09
97.37
91.23
82.94
79.52
83.93
138.61
(0.96%)
0.06%
—
25.67
Div yield (avg)%
11.21
10.29
7.49
8.84
7.83
9.40
10.43
11.74
14.55
16.74
5.63
11.74
10.36
16
16.52
Payout ratio%
14.12
15.17
16.55
13.99
15.85
15.14
12.39
11.93
9.49
6.62
24.47
11.93
14.06
81
23.45
Shares (diluted)M
18.03
19.07
18.43
17.48
19.18
18.39
17.00
17.64
15.49
16.42
23.30
(3.05%)
(1.99%)
53
24.15
Buyback yield%
15.51
17.23
16.81
17.00
18.51
16.99
18.83
17.89
19.66
18.03
21.07
18.03
17.56
20
0.503
D/E ratiox
0.975
1.141
1.238
1.294
1.508
1.641
1.965
1.908
1.885
2.213
0.409
1.908
1.574
87
38.29
Enterprise value¥B
12.25
11.04
10.84
9.512
8.863
9.447
9.515
9.774
10.51
11.54
15.04
5.41%
(0.01%)
30
21.44
LT debt¥B
7.795
8.121
9.596
9.459
10.85
10.85
12.87
12.75
12.91
14.80
6.956
6.41%
7.95%
8
Revenue
¥32.71B
8.01%
1.00×
Cost of revenue
¥17.94B
7.75%
0.98×
Operating expenses
¥6.420B
8.81%
1.08×
Cash and investments
17.11%