13.35
Revenue¥B
11.36
12.53
13.68
14.59
16.22
18.07
20.03
21.50
23.89
25.85
13.92
9.76%
9.49%
25
22.48
Revenue growth%
24.35
26.37
23.91
26.84
26.10
26.64
27.16
27.12
29.32
30.46
16.36
27.16
26.74
23
2.44
Gross margin%
22.63
22.20
19.29
18.12
20.55
22.83
21.89
21.00
22.15
19.74
18.72
21.89
21.44
38
17.29
Operating margin%
31.18
31.91
30.06
30.61
30.02
27.10
24.78
23.65
20.70
17.87
16.70
23.65
28.56
20
3.00
Net margin%
30.36
28.67
29.28
26.58
29.53
27.14
24.24
23.78
22.57
21.58
19.70
23.78
26.86
24
30.56
P/E ratio (avg)x
50.20
55.35
63.22
69.25
69.44
77.89
76.22
90.59
103.2
105.4
16.66
90.59
72.83
25
37.34
EV/EBITx
25.25
26.03
25.95
29.49
32.95
36.81
38.18
40.24
38.78
36.27
23.75
38.18
34.61
53
13.11
FCF yield (avg)%
12.14
12.88
12.73
13.56
15.40
17.15
16.83
16.02
18.82
19.54
28.87
17.15
15.71
17
4.79
FCF margin%
1.57
3.15
5.30
7.77
6.43
8.29
11.16
10.65
12.84
12.20
22.59
11.16
8.03
38
0.904
FCF / Net incomex
1.737
1.520
1.584
1.460
1.274
1.220
1.099
1.209
1.207
1.177
1.470
1.207
1.247
36
10.23
ROIC%
0.40
3.02
2.85
4.15
5.14
5.24
3.34
2.96
3.19
5.98
11.10
3.34
3.27
18
10.95
Return on equity%
20.68
18.17
15.89
14.29
12.76
14.40
13.00
15.63
15.76
15.55
15.89
15.55
15.59
20
28.40
Return on assets%
23.71
25.04
26.58
25.11
23.36
20.52
23.00
25.16
27.71
27.80
17.37
25.16
25.08
83
244.62
EPS¥
236.07
239.53
227.99
213.92
231.56
259.71
262.54
261.75
238.95
228.90
254.62
(0.23%)
0.12%
—
14.31
EPS growth%
26.71
27.25
25.38
23.92
26.11
26.80
28.11
30.27
31.18
28.53
12.06
28.53
27.02
70
173.36
Bookvalue per sh¥
135.85
142.35
133.26
129.92
130.40
114.71
104.69
104.91
107.68
111.01
41.52
(3.17%)
(2.12%)
—
290.19
FCF per share¥
94.23
95.53
88.87
92.81
83.71
78.44
77.41
79.93
82.68
87.45
293.38
0.88%
(0.78%)
—
169.90
Dividend per sh¥
140.33
131.35
124.04
138.25
122.24
135.62
134.42
148.16
157.02
169.17
155.85
6.71%
1.33%
—
17.32
Div yield (avg)%
7.98
8.43
7.46
10.27
9.90
10.91
12.28
12.07
14.00
14.76
20.84
12.28
10.59
94
8.32
Payout ratio%
27.41
28.50
26.50
24.93
25.11
27.25
29.04
30.53
28.80
26.51
21.27
28.80
27.33
15
35.96
Shares (diluted)M
22.66
23.64
23.75
25.98
27.57
29.27
28.67
29.13
29.40
26.21
36.51
(1.01%)
0.71%
81
16.93
Buyback yield%
17.97
20.83
21.53
19.36
22.16
23.54
22.15
22.26
20.83
21.72
18.08
22.15
21.62
94
0.551
D/E ratiox
0.210
0.214
0.202
0.211
0.204
0.204
0.200
0.201
0.182
0.188
0.729
0.200
0.203
12
25.44
Enterprise value¥B
16.76
17.37
18.59
16.74
15.99
14.16
13.16
14.19
15.25
13.77
5.501
(2.94%)
(2.58%)
39
24.70
LT debt¥B
10.24
11.06
11.07
11.37
11.55
10.89
10.59
10.26
10.80
10.77
11.93
(1.38%)
1.47%
17
Revenue
¥25.85B
9.49%
1.00×
Cost of revenue
¥14.05B
9.30%
0.98×
Operating expenses
¥5.779B
9.76%
1.02×
Goodwill & intangibles
16.26%
Cash and investments
15.96%