19.97
Revenue¥B
18.01
18.82
20.04
21.18
22.11
23.49
24.54
26.25
26.97
27.79
20.86
4.68%
4.71%
51
2.96
Revenue growth%
13.87
13.70
14.99
13.35
11.48
10.94
7.96
10.83
8.42
6.30
23.43
8.42
11.21
21
16.78
Gross margin%
7.82
8.78
6.44
8.31
11.24
8.42
8.60
7.35
7.82
6.59
17.39
7.82
8.07
49
18.08
Operating margin%
14.09
15.16
13.68
14.45
11.87
10.61
8.16
9.63
7.77
8.73
3.16
8.73
11.24
76
19.67
Net margin%
18.29
20.99
19.53
18.04
17.21
15.96
16.41
14.49
15.23
14.70
8.90
15.23
16.81
25
36.80
P/E ratio (avg)x
16.73
15.53
17.00
18.01
16.24
15.97
17.76
16.14
16.96
17.26
14.12
16.96
16.84
70
35.31
EV/EBITx
26.49
28.66
28.28
30.60
29.59
33.88
39.23
44.46
42.11
46.57
22.29
42.11
32.24
91
6.86
FCF yield (avg)%
20.69
18.47
17.88
17.72
17.03
16.36
14.00
14.76
11.95
9.38
28.68
14.00
16.69
52
11.98
FCF margin%
2.70
1.27
1.37
4.35
2.48
2.97
0.40
0.40
1.80
0.53
27.59
0.53
1.58
6
0.494
FCF / Net incomex
1.709
1.769
1.771
1.606
1.497
1.501
1.655
1.666
1.547
1.716
1.035
1.655
1.660
55
8.84
ROIC%
23.12
20.46
20.49
20.67
18.18
18.44
18.85
20.68
18.42
17.38
16.65
18.44
19.65
17
25.11
Return on equity%
23.48
25.77
23.13
24.56
27.23
25.46
27.84
25.52
24.89
24.61
11.49
25.46
25.17
67
14.49
Return on assets%
30.51
31.42
29.29
27.40
30.01
31.65
28.94
29.57
31.37
31.97
6.92
31.37
30.26
33
178.24
EPS¥
345.91
369.32
338.55
360.93
323.35
296.57
261.67
245.53
219.27
240.75
193.06
(5.73%)
(2.75%)
—
2.17
EPS growth%
26.47
27.92
26.20
27.58
27.69
30.17
27.51
28.96
31.81
31.15
18.91
30.17
27.80
11
396.63
Bookvalue per sh¥
345.84
397.41
426.42
452.83
509.66
551.23
646.15
776.11
860.82
951.75
239.41
13.30%
12.41%
—
115.07
FCF per share¥
302.66
276.64
275.78
283.45
314.96
317.03
347.47
383.50
396.00
405.86
143.08
5.20%
3.08%
—
393.70
Dividend per sh¥
431.61
455.25
414.53
451.58
441.65
419.55
465.68
444.42
460.27
440.43
347.35
(0.06%)
0.13%
—
3.31
Div yield (avg)%
16.17
16.04
13.57
11.38
9.07
9.12
10.11
7.99
8.59
6.09
25.47
8.59
9.62
43
28.49
Payout ratio%
13.23
13.59
14.34
12.53
11.02
9.94
7.07
4.11
1.15
0.40
14.65
4.11
10.48
17
61.64
Shares (diluted)M
52.05
51.31
55.78
53.97
47.95
44.70
39.30
41.65
37.06
38.35
58.28
(4.37%)
(3.24%)
89
5.23
Buyback yield%
19.23
17.99
15.65
16.90
15.84
18.48
16.83
17.95
20.38
18.60
12.72
18.48
17.97
11
1.448
D/E ratiox
0.639
0.593
0.620
0.641
0.595
0.611
0.525
0.560
0.597
0.617
0.396
0.597
0.604
12
9.873
Enterprise value¥B
3.462
3.407
3.658
3.626
3.719
4.267
4.329
4.605
4.914
5.590
23.25
8.49%
4.88%
77
27.39
LT debt¥B
13.63
13.21
14.58
15.13
14.12
13.63
15.50
15.77
15.54
17.16
14.75
3.98%
1.93%
93
Revenue
¥27.79B
4.71%
1.00×
Cost of revenue
¥17.09B
4.84%
1.01×
Operating expenses
¥3.013B
3.82%
0.92×
Cash and investments
15.24%
Return on capital
161.62%
Spread over hurdle
155.59%