20.13
Revenue¥B
8.637
9.299
10.07
11.01
12.19
13.05
14.42
15.66
17.11
18.53
22.22
8.74%
8.72%
76
9.14
Revenue growth%
3.99
2.20
3.15
5.74
5.00
7.47
7.22
9.70
7.34
7.69
3.73
7.47
6.48
76
16.33
Gross margin%
17.29
19.73
21.09
19.56
22.53
21.07
23.37
21.21
23.83
24.99
21.39
23.37
21.15
15
14.41
Operating margin%
25.30
23.07
20.41
21.68
24.14
25.27
25.69
24.28
22.16
24.11
20.29
24.28
24.12
39
16.54
Net margin%
7.49
10.10
12.71
10.62
13.43
12.31
9.62
10.20
10.88
8.81
5.02
10.20
10.41
22
7.694
P/E ratio (avg)x
36.55
37.35
39.16
43.99
50.98
59.50
59.49
61.34
59.43
55.64
37.24
59.49
53.31
13
18.84
EV/EBITx
51.18
57.30
61.96
58.73
55.53
53.47
57.77
65.86
73.59
72.64
15.93
65.86
58.25
69
27.90
FCF yield (avg)%
2.02
1.15
1.49
0.40
0.40
3.03
5.11
6.86
5.72
2.84
21.82
5.11
2.43
66
12.36
FCF margin%
0.71
0.68
0.40
2.67
0.40
0.40
2.01
1.72
0.58
0.40
25.94
0.58
0.63
74
0.413
FCF / Net incomex
0.200
0.211
0.218
0.214
0.205
0.223
0.198
0.203
0.211
0.208
1.152
0.208
0.209
24
15.90
ROIC%
3.41
4.74
3.73
3.98
5.58
4.72
6.64
6.53
5.02
5.38
12.54
5.38
4.88
60
23.50
Return on equity%
14.98
15.40
16.88
18.09
17.84
19.79
20.67
23.28
26.08
23.64
5.65
23.28
18.94
91
9.36
Return on assets%
17.00
17.74
19.59
17.57
19.94
18.40
21.02
22.10
20.40
22.05
29.16
21.02
19.77
45
155.39
EPS¥
267.21
298.23
268.66
251.07
266.53
244.66
265.44
255.82
256.45
242.94
163.63
(1.84%)
(0.46%)
—
21.37
EPS growth%
24.71
22.95
22.61
22.41
20.08
18.21
17.35
15.02
14.61
14.06
16.10
15.02
19.14
51
172.16
Bookvalue per sh¥
207.97
225.36
226.26
244.02
237.15
224.14
245.70
238.22
272.96
268.27
102.13
2.50%
3.97%
—
385.58
FCF per share¥
329.52
340.10
381.28
377.48
438.93
492.57
485.22
508.74
541.28
615.83
376.43
7.01%
6.10%
—
187.74
Dividend per sh¥
121.43
137.85
134.51
158.16
164.03
162.95
185.15
186.57
215.76
242.06
357.52
8.09%
8.01%
—
14.36
Div yield (avg)%
4.24
3.84
3.63
2.78
3.03
3.70
5.18
3.07
3.45
1.38
13.47
3.45
3.54
40
13.82
Payout ratio%
18.84
17.09
15.32
14.39
16.65
17.73
17.71
19.48
16.79
18.58
7.81
17.73
17.40
74
20.29
Shares (diluted)M
23.34
23.74
22.35
20.35
19.82
20.65
19.41
19.54
20.87
21.06
20.34
1.22%
(0.25%)
35
11.78
Buyback yield%
15.89
13.67
11.30
10.21
10.69
11.75
10.58
13.38
12.39
14.15
25.51
12.39
12.07
41
1.028
D/E ratiox
1.616
1.763
2.018
2.002
2.025
2.099
2.462
2.448
2.371
2.479
1.509
2.448
2.062
20
9.694
Enterprise value¥B
9.769
8.719
7.999
8.447
8.468
8.573
8.586
8.006
8.207
7.330
1.173
(2.85%)
(3.44%)
53
9.118
LT debt¥B
11.08
9.937
8.932
8.831
8.541
7.583
7.129
6.522
6.026
6.373
18.87
(5.69%)
(5.65%)
68
Revenue
¥18.53B
8.72%
1.00×
Cost of revenue
¥9.708B
8.85%
1.01×
Operating expenses
¥3.604B
8.95%
1.02×
Goodwill & intangibles
15.30%