38.90
Revenue¥B
82.08
89.38
96.05
102.2
108.4
115.5
125.9
136.9
145.8
159.5
40.14
8.02%
7.59%
78
16.76
Revenue growth%
27.94
28.29
26.79
26.56
27.83
27.30
25.49
25.88
25.44
27.10
16.23
25.88
26.94
49
23.85
Gross margin%
24.79
27.58
25.86
26.32
28.19
29.06
30.82
29.55
31.80
31.96
26.63
30.82
28.62
33
22.22
Operating margin%
11.67
8.95
8.90
8.76
7.17
5.59
6.19
5.55
5.05
6.58
19.65
5.59
6.87
32
7.42
Net margin%
7.01
5.91
6.75
9.69
9.09
7.22
9.34
11.78
12.05
11.65
26.01
11.65
9.22
68
36.24
P/E ratio (avg)x
25.87
28.25
32.75
36.84
41.83
42.12
48.97
48.41
47.94
49.45
33.32
48.41
41.97
7
20.30
EV/EBITx
26.84
25.50
26.72
24.25
23.48
22.20
24.30
23.55
24.16
26.34
17.01
24.16
24.28
15
20.77
FCF yield (avg)%
7.81
10.77
9.92
12.43
12.50
13.76
16.02
17.65
19.40
18.54
6.96
17.65
13.13
15
14.81
FCF margin%
14.26
11.42
10.38
10.35
10.93
10.67
9.81
12.45
10.34
7.79
8.00
10.34
10.53
57
1.233
FCF / Net incomex
0.511
0.507
0.498
0.492
0.522
0.553
0.598
0.538
0.567
0.504
0.252
0.553
0.516
67
13.21
ROIC%
22.79
21.47
22.24
24.20
23.68
22.76
24.50
25.35
24.23
26.47
19.12
24.50
23.94
29
29.65
Return on equity%
29.18
31.08
29.32
28.78
28.05
25.48
25.72
24.67
22.53
21.69
27.68
24.67
26.88
95
6.96
Return on assets%
20.73
17.78
19.68
20.36
18.33
17.84
19.88
20.09
21.32
21.84
12.82
20.09
19.98
21
77.15
EPS¥
32.58
34.14
29.25
26.35
27.46
28.08
27.49
27.52
28.09
23.89
78.77
(2.75%)
(4.53%)
—
28.06
EPS growth%
19.61
17.10
16.20
17.29
14.85
14.41
16.44
16.26
18.41
17.93
22.22
16.44
16.77
10
67.65
Bookvalue per sh¥
124.81
116.38
103.06
95.78
96.34
104.47
96.48
98.54
96.73
83.42
68.71
(2.84%)
(5.28%)
—
31.51
FCF per share¥
118.62
131.35
147.86
139.62
140.46
155.16
148.46
149.01
138.05
142.05
50.45
0.23%
2.12%
—
82.02
Dividend per sh¥
139.49
143.31
157.22
154.36
147.67
152.42
160.68
158.75
157.50
171.85
95.76
3.08%
2.88%
—
23.54
Div yield (avg)%
28.64
27.58
24.62
25.68
26.11
27.37
26.69
25.70
26.48
29.05
11.08
26.69
26.59
73
26.97
Payout ratio%
0.40
1.87
3.83
3.23
6.13
3.95
1.49
0.91
3.46
5.13
19.10
3.46
3.34
31
282.7
Shares (diluted)M
379.4
386.8
386.6
392.3
383.1
378.9
384.5
409.2
406.4
416.2
276.0
1.67%
0.38%
67
22.21
Buyback yield%
25.80
23.04
20.09
21.85
21.77
22.35
20.68
19.01
20.32
22.33
26.91
20.68
21.81
79
0.976
D/E ratiox
2.419
2.374
2.662
2.724
3.238
3.197
3.559
3.929
3.985
4.594
0.613
3.929
3.218
29
96.96
Enterprise value¥B
14.61
14.87
16.32
15.94
16.51
17.22
16.77
18.20
19.35
20.20
139.4
4.12%
3.26%
53
80.13
LT debt¥B
88.44
98.81
101.8
116.6
131.2
151.7
146.2
168.7
160.0
158.8
47.38
3.89%
7.00%
37
Revenue
¥159.5B
7.59%
1.00×
Cost of revenue
¥84.33B
7.68%
1.01×
Operating expenses
¥35.82B
7.71%
1.01×
Cash and investments
18.94%