5.717
Revenue¥B
4.784
4.900
4.991
4.952
5.032
4.980
5.053
5.100
5.063
5.160
6.037
0.50%
0.97%
81
29.53
Revenue growth%
10.20
10.46
12.43
13.24
12.71
13.39
15.97
15.34
17.46
15.69
26.36
15.69
13.31
27
21.69
Gross margin%
28.00
28.68
26.03
25.34
27.81
25.41
22.57
20.10
22.20
21.06
23.12
22.20
25.37
82
9.88
Operating margin%
19.18
20.30
17.66
20.62
18.74
19.58
16.73
13.97
15.04
17.91
27.41
16.73
18.33
65
5.54
Net margin%
20.32
22.06
19.07
17.53
19.57
16.65
18.50
17.15
17.46
14.67
9.11
17.15
18.01
79
10.33
P/E ratio (avg)x
58.02
63.48
65.97
72.32
78.66
82.66
86.19
87.85
103.8
107.6
26.48
87.85
80.66
16
11.59
EV/EBITx
13.78
14.05
15.03
13.51
12.91
13.74
12.87
12.19
12.64
12.21
8.828
12.64
13.21
8
10.87
FCF yield (avg)%
20.87
18.28
20.37
19.27
17.73
20.59
21.71
19.94
22.06
23.51
27.50
21.71
20.48
79
22.12
FCF margin%
3.52
5.75
7.47
6.66
5.05
4.85
6.80
9.16
7.44
8.08
12.24
7.44
6.73
55
0.388
FCF / Net incomex
0.536
0.637
0.638
0.716
0.780
0.767
0.891
0.947
0.951
1.063
0.302
0.947
0.773
28
23.05
ROIC%
28.80
30.32
28.02
26.15
28.40
29.18
27.92
30.33
27.45
29.11
23.21
29.11
28.60
15
2.40
Return on equity%
14.09
13.94
11.59
9.24
6.53
7.22
5.58
8.56
10.50
12.09
17.33
8.56
9.87
66
14.68
Return on assets%
20.64
18.66
20.98
19.98
22.21
22.11
24.27
22.62
22.37
25.30
12.63
22.62
22.16
37
1.22
EPS¥
2.31
2.47
2.68
2.50
2.47
2.64
2.94
3.06
3.02
2.78
1.30
2.42%
2.53%
—
16.24
EPS growth%
19.35
16.37
14.06
12.19
11.68
14.45
14.90
17.78
17.83
15.41
26.92
15.41
15.16
49
4.09
Bookvalue per sh¥
5.37
5.08
5.29
5.41
5.33
5.34
5.17
5.50
4.72
4.67
3.44
(2.63%)
(1.13%)
—
1.55
FCF per share¥
6.66
7.35
7.00
7.76
8.46
9.20
9.26
9.74
11.15
11.17
3.07
5.71%
6.35%
—
1.55
Dividend per sh¥
5.19
5.64
5.76
6.31
6.67
6.83
7.89
7.89
8.77
9.28
0.86
6.83%
6.25%
—
11.57
Div yield (avg)%
12.82
15.49
14.13
15.25
18.03
17.93
20.54
21.86
24.34
26.52
3.10
21.86
17.98
61
3.13
Payout ratio%
7.10
7.19
6.59
8.98
9.13
9.53
7.14
4.40
3.43
1.35
19.83
4.40
7.12
44
768.6
Shares (diluted)M
593.0
570.6
527.8
519.2
469.7
444.6
412.0
408.1
384.0
415.1
788.1
(2.44%)
(4.66%)
29
8.75
Buyback yield%
24.08
21.32
18.74
20.55
19.93
19.39
19.75
22.60
22.45
24.00
27.26
22.45
20.94
45
1.182
D/E ratiox
0.846
0.857
0.961
0.873
0.904
0.860
0.948
1.013
1.064
1.190
1.367
1.013
0.926
12
2.373
Enterprise value¥B
3.343
3.440
3.656
3.350
3.024
2.829
2.994
2.880
2.876
2.984
3.593
(0.27%)
(2.58%)
94
2.290
LT debt¥B
1.450
1.514
1.481
1.648
1.543
1.747
1.596
1.517
1.634
1.541
2.709
(0.03%)
1.00%
57
Revenue
¥5.160B
0.97%
1.00×
Cost of revenue
¥3.129B
1.28%
1.03×
Operating expenses
¥1.060B
0.69%
0.97×
Spread over hurdle
(4.33%)