54.66
Revenue¥B
33.98
37.65
41.30
45.34
49.85
55.07
58.54
63.62
69.46
75.25
59.32
8.59%
9.15%
40
16.26
Revenue growth%
20.73
20.97
23.44
22.49
20.31
18.98
18.20
19.92
18.15
20.63
18.32
18.98
20.47
79
21.37
Gross margin%
6.81
8.81
10.79
8.79
11.22
13.85
13.73
14.56
13.71
13.99
5.26
13.85
12.47
5
13.94
Operating margin%
10.13
9.41
10.65
11.91
9.97
10.87
10.74
12.84
14.44
15.68
19.65
12.84
10.80
28
23.64
Net margin%
16.97
18.63
18.64
16.24
18.12
16.59
13.97
15.77
13.65
12.44
13.83
13.97
16.41
16
18.51
P/E ratio (avg)x
38.20
40.83
46.07
47.36
46.86
47.12
53.71
52.78
61.01
69.24
16.78
53.71
47.24
74
12.85
EV/EBITx
30.57
31.48
34.63
36.58
36.62
35.74
37.96
39.94
42.99
42.39
34.23
39.94
36.60
64
26.61
FCF yield (avg)%
29.57
26.63
26.55
25.68
28.28
27.83
25.54
23.73
21.63
22.08
27.13
23.73
26.11
30
21.95
FCF margin%
5.78
3.79
5.09
2.95
4.57
5.14
7.04
8.94
8.94
8.71
21.03
8.71
5.46
20
0.816
FCF / Net incomex
0.672
0.683
0.726
0.746
0.681
0.668
0.736
0.807
0.852
0.952
0.372
0.807
0.731
85
10.84
ROIC%
6.72
4.64
4.71
4.38
5.94
6.71
6.92
4.66
5.68
3.45
12.06
5.68
5.20
71
11.67
Return on equity%
2.57
5.47
6.18
8.88
8.40
10.98
12.27
14.51
15.40
18.00
4.98
14.51
9.93
52
21.69
Return on assets%
22.95
20.35
20.75
22.19
23.59
23.58
21.78
23.58
21.54
24.12
27.05
23.58
22.57
54
120.71
EPS¥
620.32
686.64
794.47
872.25
850.03
863.55
853.87
880.96
977.20
1,100
129.01
5.28%
5.91%
—
13.47
EPS growth%
11.55
10.30
9.86
9.74
8.35
11.13
8.58
10.53
11.33
12.70
23.42
11.13
10.41
36
125.32
Bookvalue per sh¥
541.12
635.86
692.38
823.05
859.96
929.38
1,003
1,098
1,155
1,345
156.92
9.36%
10.89%
—
398.72
FCF per share¥
121.85
127.37
117.33
133.54
142.92
158.82
169.49
191.81
186.48
193.17
257.92
6.21%
4.94%
—
87.20
Dividend per sh¥
394.17
408.71
380.38
436.54
444.25
465.62
437.31
444.26
468.46
490.74
381.45
2.01%
2.82%
—
18.76
Div yield (avg)%
7.21
5.10
3.94
3.31
2.96
3.28
0.55
0.72
2.85
2.69
23.45
2.69
3.12
76
23.97
Payout ratio%
6.86
5.69
3.78
2.04
4.72
4.55
3.11
4.24
5.22
2.39
12.80
4.24
4.40
19
147.7
Shares (diluted)M
218.7
217.1
243.9
242.5
245.4
265.5
285.2
314.4
309.2
339.4
147.2
6.70%
4.83%
92
3.97
Buyback yield%
18.36
20.30
19.69
17.10
16.26
13.41
12.88
13.30
14.50
16.34
25.86
13.41
16.30
68
0.432
D/E ratiox
1.064
0.911
0.951
1.029
0.986
1.002
0.954
0.882
0.924
0.867
0.992
0.924
0.953
58
80.25
Enterprise value¥B
50.92
47.07
41.48
41.95
44.92
42.05
37.86
40.69
42.00
44.20
34.45
(0.32%)
(2.40%)
57
57.04
LT debt¥B
19.71
19.49
22.76
26.26
26.84
27.73
29.69
30.65
31.08
36.94
72.31
6.60%
7.83%
74
Revenue
¥75.25B
9.15%
1.00×
Cost of revenue
¥47.44B
9.07%
0.99×
Operating expenses
¥8.353B
8.88%
0.98×
Goodwill & intangibles
20.38%
Cash and investments
13.90%