11.92
Revenue¥B
9.343
10.03
10.57
11.04
11.54
12.52
13.48
14.03
14.86
16.12
12.95
6.91%
6.04%
42
5.30
Revenue growth%
31.14
30.89
31.02
32.10
30.23
30.21
30.26
32.08
32.58
31.55
15.97
31.55
31.08
14
10.46
Gross margin%
30.80
29.96
31.35
32.81
32.48
32.43
30.21
27.94
27.91
30.37
16.21
30.21
30.59
70
18.52
Operating margin%
20.78
18.41
18.89
21.76
19.94
18.14
15.43
17.74
17.68
16.39
16.04
17.68
18.27
87
3.83
Net margin%
10.70
9.55
6.77
6.39
5.91
6.38
7.53
10.43
10.16
8.49
19.30
8.49
8.01
61
29.46
P/E ratio (avg)x
20.19
18.71
20.30
19.85
21.01
20.95
21.59
22.41
20.03
17.48
22.52
20.95
20.25
71
34.61
EV/EBITx
23.04
21.73
22.66
21.18
23.56
22.42
25.30
28.57
26.69
30.09
24.66
26.69
23.30
64
2.90
FCF yield (avg)%
7.45
5.38
4.47
5.43
2.64
2.66
0.40
1.92
4.37
2.37
17.21
2.37
3.51
24
29.66
FCF margin%
30.98
33.81
36.50
36.36
36.27
36.34
36.17
37.15
34.17
33.75
12.71
36.17
36.22
5
1.761
FCF / Net incomex
1.200
1.205
1.245
1.335
1.409
1.360
1.489
1.501
1.635
1.480
1.523
1.489
1.384
87
25.85
ROIC%
23.33
23.53
26.05
25.52
27.20
29.17
31.59
31.65
31.03
31.24
24.18
31.24
28.19
61
7.22
Return on equity%
10.90
13.70
12.35
13.23
12.71
13.60
13.26
14.32
11.81
11.89
18.00
13.26
12.97
23
22.39
Return on assets%
21.75
20.00
21.06
23.88
24.70
26.15
28.87
27.04
26.35
27.36
28.33
27.04
25.43
34
109.27
EPS¥
150.69
150.90
172.40
177.82
196.84
212.76
244.39
241.53
236.59
225.81
117.70
2.78%
5.42%
—
25.02
EPS growth%
10.96
11.81
11.49
10.06
7.28
6.55
6.84
9.61
6.76
6.63
18.48
6.76
8.45
29
186.68
Bookvalue per sh¥
167.49
166.01
166.06
192.64
226.98
259.79
263.83
277.43
307.13
326.63
234.53
7.55%
7.90%
—
106.53
FCF per share¥
97.82
91.40
83.43
86.83
93.07
96.09
103.35
108.50
109.12
102.79
197.48
2.01%
(0.15%)
—
92.83
Dividend per sh¥
146.99
157.70
136.64
131.77
115.31
104.93
108.72
103.58
93.87
97.22
71.41
(3.35%)
(3.55%)
—
27.22
Div yield (avg)%
12.97
14.60
17.51
17.79
15.79
15.34
17.57
17.29
17.99
19.50
14.06
17.57
17.40
94
29.08
Payout ratio%
35.47
38.14
37.57
39.75
41.05
40.56
41.96
42.72
45.05
43.19
8.73
42.72
40.81
27
39.30
Shares (diluted)M
39.12
35.09
34.16
37.43
40.51
44.96
42.41
37.39
38.19
39.80
38.74
(0.35%)
(0.86%)
45
12.28
Buyback yield%
6.78
8.24
6.90
4.78
6.40
6.81
8.63
9.41
9.78
10.39
17.96
9.41
7.57
65
0.560
D/E ratiox
0.961
0.880
0.872
0.804
0.799
0.815
0.804
0.856
0.809
0.716
0.546
0.809
0.812
75
17.99
Enterprise value¥B
21.36
21.76
22.98
22.60
22.11
25.30
25.76
29.94
31.18
31.15
13.23
7.10%
3.27%
58
9.624
LT debt¥B
13.13
15.07
14.59
15.89
17.24
17.14
19.48
21.35
23.67
21.95
12.72
4.94%
5.42%
88
Revenue
¥16.12B
6.04%
1.00×
Cost of revenue
¥9.515B
5.92%
0.99×
Operating expenses
¥3.974B
6.56%
1.05×
Cash and investments
18.61%
Goodwill & intangibles
16.78%
Spread over hurdle
(0.16%)