4.442
Revenue¥B
7.661
7.974
8.398
8.866
9.191
9.647
10.18
10.47
10.67
11.15
4.899
3.93%
4.23%
69
15.28
Revenue growth%
17.11
18.21
19.05
16.93
14.96
12.34
10.29
12.73
10.98
12.19
15.90
12.19
13.85
35
22.02
Gross margin%
24.25
22.03
24.09
26.25
27.48
30.17
32.21
32.08
32.22
35.15
24.98
32.21
28.82
14
16.88
Operating margin%
27.66
29.38
27.93
28.84
31.73
30.79
27.95
26.71
25.17
24.36
20.06
26.71
27.94
17
3.32
Net margin%
16.88
15.55
16.28
16.11
15.57
15.90
18.50
19.28
19.66
19.59
28.56
19.28
16.58
64
24.21
P/E ratio (avg)x
29.25
27.92
25.35
24.89
24.61
26.14
23.63
21.30
21.63
18.81
11.21
21.63
24.75
58
32.29
EV/EBITx
6.117
5.349
4.844
4.515
4.877
4.821
5.317
5.202
5.096
4.894
15.26
5.096
4.995
24
22.89
FCF yield (avg)%
20.05
17.96
19.99
19.97
20.84
18.75
17.03
17.71
19.21
20.90
28.71
18.75
19.59
6
19.97
FCF margin%
9.45
10.36
10.16
8.75
9.29
10.81
8.59
8.20
8.61
8.29
9.43
8.59
9.02
80
1.261
FCF / Net incomex
0.781
0.767
0.818
0.842
0.848
0.768
0.724
0.826
0.934
0.893
0.818
0.826
0.822
43
3.30
ROIC%
21.66
20.48
20.43
19.19
19.41
19.24
19.08
16.46
13.76
15.90
6.35
16.46
19.22
15
11.82
Return on equity%
17.31
19.29
19.98
22.69
22.42
23.56
23.11
21.27
18.56
17.29
11.78
21.27
20.62
76
11.73
Return on assets%
32.17
32.36
30.35
27.73
29.98
30.54
32.78
33.82
32.27
31.20
7.58
32.27
31.69
94
13.28
EPS¥
16.54
17.19
18.73
19.93
18.42
18.44
20.71
18.79
19.46
21.94
13.72
3.56%
3.66%
—
12.23
EPS growth%
28.82
28.06
28.09
27.01
25.04
23.85
25.80
23.54
21.13
21.32
2.95
23.54
25.42
44
10.95
Bookvalue per sh¥
7.01
8.41
9.86
9.86
10.42
11.75
12.59
13.27
15.06
17.16
8.73
10.48%
11.18%
—
11.89
FCF per share¥
8.93
9.21
9.94
10.78
12.40
12.92
15.47
16.43
16.50
18.53
8.55
8.36%
9.12%
—
2.43
Dividend per sh¥
9.79
9.59
8.88
9.10
9.75
9.30
9.60
10.16
10.52
11.15
12.32
2.71%
1.26%
—
20.67
Div yield (avg)%
18.83
21.30
20.42
21.05
18.10
19.04
19.01
20.31
19.71
19.84
27.90
19.71
19.77
37
2.97
Payout ratio%
11.55
9.20
7.71
9.63
11.26
9.17
8.79
6.89
5.90
6.19
17.29
6.89
8.98
94
449.7
Shares (diluted)M
468.7
460.1
498.1
453.2
438.5
409.8
424.2
442.5
479.1
530.0
472.4
3.86%
1.10%
14
26.48
Buyback yield%
21.51
20.93
21.12
20.72
21.57
24.56
22.23
21.78
23.32
24.39
18.24
23.32
21.68
79
0.431
D/E ratiox
0.369
0.374
0.402
0.361
0.362
0.342
0.326
0.342
0.321
0.331
0.532
0.331
0.352
57
4.423
Enterprise value¥B
17.00
18.49
20.38
24.08
28.34
33.37
37.51
42.54
50.34
50.29
3.489
12.16%
13.58%
30
8.156
LT debt¥B
6.999
7.619
7.213
8.381
8.318
7.948
8.527
10.03
9.570
9.643
7.452
3.00%
3.82%
22
Revenue
¥11.15B
4.23%
1.00×
Cost of revenue
¥7.803B
4.23%
1.00×
Operating expenses
¥1.764B
3.90%
0.97×
Cash and investments
18.98%
Spread over hurdle
(2.93%)