46.03
Revenue¥B
36.86
37.62
38.35
38.86
38.94
38.93
39.18
40.39
40.80
41.37
47.33
1.22%
1.14%
24
17.26
Revenue growth%
3.30
5.45
5.02
6.92
4.12
3.64
5.32
4.05
6.08
4.88
28.07
4.88
4.95
85
12.04
Gross margin%
12.73
9.86
11.80
11.60
11.02
10.56
8.92
5.95
7.51
8.41
8.83
8.41
10.21
23
15.54
Operating margin%
13.90
11.65
9.99
11.90
10.74
10.24
12.58
10.65
9.40
6.93
6.24
10.24
10.69
86
24.20
Net margin%
14.84
13.29
14.61
13.10
15.58
18.48
18.41
18.17
19.01
17.16
5.21
18.41
16.37
86
18.40
P/E ratio (avg)x
29.21
33.79
35.65
43.23
49.52
52.75
60.40
61.70
62.96
63.05
14.70
61.70
51.13
63
11.49
EV/EBITx
45.10
41.25
43.69
40.10
34.81
32.00
29.75
25.92
27.53
25.10
9.790
27.53
33.41
71
4.22
FCF yield (avg)%
26.92
28.16
29.55
30.55
28.73
29.34
30.24
29.83
27.93
25.07
26.10
29.34
29.03
67
26.31
FCF margin%
17.64
19.37
16.50
19.28
16.84
13.90
15.65
13.45
13.03
11.52
17.14
13.45
16.07
67
0.716
FCF / Net incomex
0.422
0.405
0.407
0.373
0.422
0.408
0.391
0.366
0.373
0.398
1.153
0.391
0.402
41
7.91
ROIC%
22.00
21.11
21.16
19.57
22.26
22.86
23.13
22.48
21.95
23.36
20.90
22.86
22.13
73
16.36
Return on equity%
15.37
16.17
16.63
17.74
20.01
22.91
24.25
24.65
23.18
23.83
14.74
23.83
21.46
48
5.23
Return on assets%
32.52
30.10
32.16
32.56
35.04
34.67
33.31
35.98
33.97
36.77
16.83
34.67
33.64
20
294.66
EPS¥
151.69
164.89
152.23
168.65
168.21
191.41
195.44
206.09
219.37
236.91
303.02
7.09%
5.38%
—
14.02
EPS growth%
18.61
16.38
15.80
17.54
19.92
17.58
18.60
19.27
20.64
18.71
15.55
18.71
18.60
58
488.08
Bookvalue per sh¥
480.91
537.75
541.60
577.17
603.65
650.45
713.29
696.38
751.13
841.51
126.22
6.87%
6.62%
—
634.90
FCF per share¥
612.78
666.23
750.09
862.74
869.14
889.13
918.22
1,041
995.27
1,153
218.00
5.82%
8.03%
—
590.12
Dividend per sh¥
441.92
432.40
440.38
428.15
400.55
407.14
399.32
430.25
462.79
444.40
225.20
2.10%
1.15%
—
14.96
Div yield (avg)%
4.71
6.87
8.04
10.38
10.55
9.82
12.14
13.89
16.26
15.38
8.22
13.89
10.47
87
23.52
Payout ratio%
25.89
26.26
27.70
24.76
23.72
26.44
28.90
31.33
32.32
32.45
20.42
31.33
27.07
24
52.41
Shares (diluted)M
78.75
87.35
106.3
122.0
139.2
163.8
171.3
190.1
231.3
273.7
52.75
14.48%
15.49%
38
5.76
Buyback yield%
14.19
16.30
16.21
17.25
19.34
22.14
24.38
22.91
24.40
27.38
3.67
24.38
20.74
19
1.728
D/E ratiox
0.982
0.954
1.009
0.989
0.956
1.110
1.080
1.243
1.341
1.278
1.536
1.243
1.044
81
19.98
Enterprise value¥B
16.54
16.14
17.68
20.18
21.95
20.78
23.84
27.11
30.31
27.67
31.06
4.75%
5.04%
59
23.87
LT debt¥B
6.698
6.415
6.567
6.911
7.883
8.451
8.020
8.484
9.559
10.28
40.63
5.46%
5.20%
9
Revenue
¥41.37B
1.14%
1.00×
Cost of revenue
¥23.65B
0.83%
0.97×
Operating expenses
¥4.763B
1.23%
1.01×
Cash and investments
15.91%