4.664
Revenue¥B
3.369
3.595
3.786
4.026
4.226
4.410
4.586
4.919
5.056
5.409
4.929
5.06%
5.35%
15
4.75
Revenue growth%
20.68
20.27
19.93
19.33
21.62
23.41
22.58
23.12
20.83
22.34
24.81
22.58
21.23
17
14.06
Gross margin%
7.05
7.71
10.03
10.28
10.18
12.10
10.91
9.09
7.21
4.71
12.15
9.09
9.56
40
29.15
Operating margin%
29.31
28.27
28.51
30.97
32.47
32.27
29.40
30.79
30.11
31.03
28.01
30.79
30.45
6
3.77
Net margin%
17.83
19.19
18.97
19.05
20.06
19.08
16.12
18.12
19.02
18.13
9.22
18.13
18.99
29
24.81
P/E ratio (avg)x
32.51
31.51
28.65
26.23
23.80
24.49
23.04
23.85
23.78
23.73
27.97
23.78
24.17
79
31.51
EV/EBITx
26.41
26.28
30.15
30.97
28.71
32.20
34.46
31.63
29.02
26.95
26.85
31.63
29.59
21
23.93
FCF yield (avg)%
28.49
30.90
33.49
32.33
33.40
31.50
33.80
34.29
34.91
35.52
13.07
34.29
33.45
13
20.12
FCF margin%
26.12
26.31
23.39
22.24
24.31
24.11
24.58
26.44
26.34
29.03
10.67
26.34
25.35
61
0.999
FCF / Net incomex
2.007
1.703
1.461
1.320
1.144
1.048
0.935
0.921
0.929
0.813
1.488
0.929
1.096
66
12.97
ROIC%
20.52
19.09
18.44
20.34
19.92
19.04
19.67
19.71
20.88
18.26
27.62
19.67
19.69
9
15.10
Return on equity%
17.29
15.85
18.60
18.59
17.67
17.75
19.00
20.26
21.96
21.91
17.45
20.26
18.59
26
21.65
Return on assets%
12.34
13.92
16.82
18.22
20.97
21.90
24.48
21.58
20.27
19.78
8.31
21.58
20.02
20
5.92
EPS¥
5.20
5.09
4.74
4.23
4.58
4.60
5.00
4.45
4.57
4.86
6.48
1.19%
(0.82%)
—
27.14
EPS growth%
11.72
14.64
14.34
13.57
12.09
13.51
11.31
11.37
11.48
12.08
17.94
11.48
12.09
28
0.96
Bookvalue per sh¥
6.24
6.67
6.41
7.08
7.56
8.17
7.54
6.95
7.04
6.83
2.00
(1.99%)
0.90%
—
3.91
FCF per share¥
3.36
3.49
3.55
3.56
3.51
3.70
3.60
3.80
4.07
4.11
5.52
3.24%
2.86%
—
6.68
Dividend per sh¥
3.82
4.23
4.27
4.37
4.64
4.63
4.27
4.26
4.43
4.29
2.12
(1.58%)
1.13%
—
17.89
Div yield (avg)%
17.58
20.57
17.94
19.04
18.98
21.63
20.25
19.80
21.38
20.98
16.12
20.98
20.02
68
15.52
Payout ratio%
26.12
28.73
30.54
29.63
29.31
29.87
30.76
30.99
31.46
33.76
26.07
30.99
30.21
61
0.780
Shares (diluted)B
1.039
1.073
1.002
0.960
1.053
1.109
1.203
1.134
1.046
0.959
0.774
(1.84%)
0.38%
58
10.03
Buyback yield%
23.41
21.65
20.44
18.45
19.99
22.43
24.40
23.58
21.91
20.38
12.26
22.43
21.78
32
0.834
D/E ratiox
0.560
0.578
0.561
0.556
0.631
0.701
0.663
0.725
0.811
0.869
0.733
0.725
0.647
46
5.502
Enterprise value¥B
3.661
4.164
4.054
4.358
4.648
5.200
5.428
5.105
4.881
4.952
5.751
1.28%
2.00%
93
4.686
LT debt¥B
6.014
5.555
5.692
6.325
7.250
7.153
8.212
9.469
9.375
8.840
5.104
4.04%
5.28%
57
Revenue
¥5.409B
5.35%
1.00×
Cost of revenue
¥3.786B
5.35%
1.00×
Operating expenses
¥1.211B
5.72%
1.04×
Cash and investments
15.13%
Spread over hurdle
(5.70%)