5.441
Revenue¥B
4.736
5.032
5.341
5.848
6.287
6.671
7.291
7.860
8.268
9.053
5.638
7.56%
7.51%
34
2.21
Revenue growth%
18.59
20.63
20.42
20.38
20.73
18.35
15.38
15.95
18.28
19.05
9.97
18.28
18.82
13
23.62
Gross margin%
12.83
11.03
9.05
10.16
10.41
7.57
7.57
7.60
9.83
9.69
23.98
7.60
9.76
31
6.23
Operating margin%
6.94
9.55
8.17
7.61
5.68
6.26
8.74
6.23
5.73
8.13
28.29
6.26
7.27
47
8.82
Net margin%
27.70
26.19
26.57
27.37
28.57
26.88
28.03
28.06
25.87
24.59
18.25
26.88
27.12
54
35.69
P/E ratio (avg)x
55.25
55.35
55.59
61.17
60.01
59.11
64.82
77.76
89.86
107.1
11.04
77.76
60.59
74
13.60
EV/EBITx
39.13
39.51
43.19
39.09
37.28
34.43
31.94
32.17
32.24
34.21
36.90
32.24
35.86
64
27.19
FCF yield (avg)%
16.42
15.77
15.13
13.10
13.78
12.98
15.14
14.25
16.12
15.33
23.55
15.14
15.13
75
10.74
FCF margin%
32.63
30.12
30.53
32.52
31.64
29.61
28.84
29.48
30.77
29.05
4.94
29.48
30.32
92
1.238
FCF / Net incomex
0.608
0.648
0.600
0.589
0.535
0.511
0.453
0.392
0.385
0.339
1.769
0.392
0.523
35
18.96
ROIC%
23.08
24.23
23.76
23.96
24.99
26.71
29.46
31.18
33.97
34.95
8.14
31.18
25.85
16
18.44
Return on equity%
29.99
27.79
25.69
23.16
20.18
17.90
17.72
18.50
19.00
18.39
5.00
18.39
19.59
17
12.81
Return on assets%
19.99
18.69
21.09
23.56
26.20
26.74
24.50
24.62
23.98
24.93
26.18
24.62
24.24
20
2.24
EPS¥
2.83
2.63
2.42
2.34
2.27
2.25
2.40
2.48
2.56
2.76
2.42
4.03%
(0.35%)
—
9.28
EPS growth%
0.40
0.40
2.57
4.98
5.97
6.92
8.63
6.62
7.65
7.61
6.83
7.61
6.30
85
4.25
Bookvalue per sh¥
7.75
8.82
10.09
9.36
9.62
9.97
10.79
10.78
12.00
12.76
6.00
5.81%
6.52%
—
4.97
FCF per share¥
9.06
8.82
10.43
11.13
11.05
11.52
12.05
12.60
14.50
16.24
2.69
8.00%
5.64%
—
2.05
Dividend per sh¥
9.56
10.51
11.83
12.07
13.63
14.50
15.82
16.12
16.50
18.26
5.03
6.03%
6.56%
—
27.78
Div yield (avg)%
22.63
22.48
21.58
22.67
24.62
27.59
27.87
27.34
27.68
26.62
6.10
27.59
25.62
16
6.04
Payout ratio%
10.73
8.10
5.52
3.24
3.64
4.71
4.93
4.15
3.17
1.21
20.13
4.15
4.43
79
0.521
Shares (diluted)B
1.001
1.194
1.195
1.337
1.405
1.480
1.648
1.902
1.843
1.912
0.530
6.36%
8.13%
60
26.63
Buyback yield%
15.51
17.11
15.89
13.42
13.78
15.52
13.15
14.55
15.59
13.31
5.92
14.55
15.03
77
1.498
D/E ratiox
0.193
0.218
0.214
0.220
0.243
0.258
0.240
0.254
0.236
0.242
1.448
0.242
0.238
42
1.368
Enterprise value¥B
2.242
2.015
1.927
1.992
2.129
2.168
2.131
2.351
2.186
2.145
1.280
0.15%
(0.32%)
83
3.760
LT debt¥B
5.291
5.806
5.648
5.559
6.091
6.559
7.267
7.562
8.052
8.358
4.609
6.53%
5.50%
49
Revenue
¥9.053B
7.51%
1.00×
Cost of revenue
¥6.337B
7.51%
1.00×
Operating expenses
¥1.538B
6.74%
0.93×
Cash and investments
18.74%
Goodwill & intangibles
18.07%
Spread over hurdle
(6.06%)