5.071
Revenue¥B
9.783
10.05
10.45
10.65
10.93
11.57
12.27
12.96
13.55
14.07
5.436
5.18%
3.99%
53
4.53
Revenue growth%
19.72
18.94
21.06
19.53
18.57
16.97
17.34
14.78
13.34
11.67
16.16
14.78
17.96
11
23.72
Gross margin%
12.70
14.11
15.00
16.12
17.78
15.04
16.28
14.92
15.54
14.64
7.54
15.04
15.02
35
29.61
Operating margin%
38.85
39.45
37.29
35.77
38.27
37.70
35.41
38.25
40.92
39.89
9.74
38.25
38.26
87
18.77
Net margin%
9.51
7.27
7.47
6.20
4.95
7.55
5.21
7.48
5.45
2.66
14.49
5.45
6.73
73
12.14
P/E ratio (avg)x
40.36
47.86
50.03
51.28
56.10
63.40
70.89
82.69
84.81
98.47
33.84
82.69
59.75
49
15.48
EV/EBITx
15.84
18.07
17.81
20.15
20.02
19.13
19.74
18.21
20.76
23.03
35.76
19.74
19.43
8
6.55
FCF yield (avg)%
21.22
21.68
22.83
23.21
22.58
21.00
19.95
22.48
23.57
25.10
14.92
22.48
22.53
66
2.21
FCF margin%
6.09
5.94
3.99
2.83
4.52
2.70
1.96
0.40
1.41
1.22
3.78
1.41
2.77
75
0.940
FCF / Net incomex
1.918
2.106
2.235
2.334
2.566
2.382
2.573
2.272
2.176
2.046
0.557
2.272
2.254
75
20.11
ROIC%
9.00
9.74
7.48
5.76
3.03
0.40
3.39
4.23
1.78
0.40
15.80
1.78
3.81
68
15.43
Return on equity%
20.94
18.54
20.78
23.07
25.21
26.12
27.10
30.00
28.49
25.64
15.32
27.10
25.43
33
18.92
Return on assets%
23.14
23.64
22.82
24.70
26.59
25.82
23.10
21.24
18.59
20.15
17.71
21.24
23.12
75
47.52
EPS¥
23.08
21.98
21.59
22.71
25.01
24.59
22.60
24.05
26.78
24.61
50.04
(0.32%)
0.08%
—
5.95
EPS growth%
3.35
1.37
2.21
4.40
1.94
0.45
2.28
1.42
0.40
0.40
4.24
0.45
1.68
48
144.25
Bookvalue per sh¥
177.62
196.99
225.60
254.67
246.92
239.01
240.37
257.82
274.00
296.58
67.52
3.73%
6.50%
—
122.25
FCF per share¥
66.17
73.80
76.79
77.90
73.75
80.00
74.74
68.04
61.77
68.92
148.15
(1.34%)
(0.41%)
—
114.76
Dividend per sh¥
103.96
110.18
111.54
97.67
97.07
95.40
97.71
92.33
91.41
84.58
41.71
(2.72%)
(3.21%)
—
28.41
Div yield (avg)%
19.96
21.97
19.69
21.40
18.40
17.91
19.08
21.25
19.16
18.23
23.75
19.08
19.43
85
15.07
Payout ratio%
11.24
11.18
10.71
13.20
14.63
12.33
12.65
9.89
7.70
9.45
10.56
9.89
11.21
43
46.19
Shares (diluted)M
58.04
62.01
60.22
68.77
67.94
76.68
84.45
79.75
77.35
73.98
47.37
1.72%
3.24%
55
13.29
Buyback yield%
19.71
22.45
22.06
21.25
18.90
21.01
22.90
25.78
24.30
23.48
4.27
23.48
22.26
69
0.416
D/E ratiox
1.496
1.674
1.854
1.686
1.796
1.896
2.069
1.941
2.071
2.094
0.710
2.069
1.875
49
5.546
Enterprise value¥B
14.33
15.40
14.37
12.53
11.91
12.27
12.23
12.65
11.62
11.45
10.64
(0.78%)
(1.50%)
11
1.418
LT debt¥B
1.883
1.659
1.441
1.395
1.290
1.162
1.251
1.145
1.142
1.112
8.883
(2.93%)
(4.98%)
54
Revenue
¥14.07B
3.99%
1.00×
Cost of revenue
¥9.846B
4.04%
1.00×
Operating expenses
¥1.651B
4.88%
1.09×
Cash and investments
18.62%
Goodwill & intangibles
16.14%