5.688
Revenue¥B
7.383
7.590
7.893
8.113
8.161
8.143
8.329
8.599
8.583
8.557
5.842
0.95%
1.68%
94
5.61
Revenue growth%
17.12
15.74
16.59
14.32
16.89
18.88
20.90
19.49
19.29
21.29
6.98
19.49
18.00
27
19.36
Gross margin%
10.65
12.46
13.08
11.07
11.51
13.10
11.22
9.09
6.47
7.86
23.23
9.09
11.14
40
22.65
Operating margin%
11.84
14.25
13.44
12.54
11.93
12.17
10.48
10.26
9.65
6.75
10.57
10.26
11.88
42
25.18
Net margin%
8.37
9.96
8.36
9.79
8.34
8.16
8.08
7.75
6.10
6.67
28.41
7.75
8.25
76
21.04
P/E ratio (avg)x
33.63
36.34
31.71
34.03
35.31
34.14
33.06
34.68
35.02
30.10
35.99
34.14
34.09
56
24.20
EV/EBITx
25.25
25.93
27.87
26.83
29.72
29.94
34.30
36.45
41.00
42.35
13.44
36.45
29.83
91
26.95
FCF yield (avg)%
19.11
18.03
19.02
17.52
18.86
17.63
19.16
20.02
22.47
23.21
3.76
20.02
19.07
69
21.23
FCF margin%
19.92
22.12
24.74
21.78
22.55
22.23
24.60
24.23
26.59
25.50
26.02
24.60
23.39
57
1.103
FCF / Net incomex
1.081
1.069
1.000
1.007
1.079
1.083
1.054
0.940
0.899
0.817
0.355
0.940
1.031
50
16.01
ROIC%
27.74
25.26
27.61
27.64
24.65
26.06
24.78
24.83
23.42
20.91
14.03
24.78
25.05
56
24.44
Return on equity%
31.64
30.96
29.11
28.35
29.64
31.31
30.60
31.57
34.27
31.53
11.16
31.53
31.13
58
3.96
Return on assets%
25.21
27.00
26.54
25.61
25.24
25.27
26.74
28.12
29.30
32.30
12.91
28.12
26.64
11
1.67
EPS¥
3.69
4.13
3.89
4.48
4.41
4.90
4.97
5.51
6.09
5.83
1.82
5.71%
3.89%
—
5.65
EPS growth%
4.39
5.36
5.21
3.41
6.02
6.96
4.66
6.70
8.13
6.34
10.87
6.70
5.69
66
1.56
Bookvalue per sh¥
2.40
2.24
2.24
2.23
2.56
2.91
2.93
2.83
2.73
2.68
0.78
0.93%
0.79%
—
1.43
FCF per share¥
1.06
1.17
1.09
1.01
0.95
0.89
0.83
0.87
0.92
0.84
3.20
(2.51%)
(3.38%)
—
2.60
Dividend per sh¥
3.73
3.57
4.05
4.59
4.57
4.87
5.04
5.23
5.03
4.88
2.82
1.31%
2.65%
—
7.25
Div yield (avg)%
13.50
11.09
13.28
12.67
13.27
15.87
16.94
15.64
15.18
12.73
24.66
15.64
13.39
31
27.86
Payout ratio%
26.47
29.24
26.71
24.54
26.64
25.00
22.76
22.73
25.15
23.74
5.01
23.74
25.07
86
695.2
Shares (diluted)M
785.4
875.1
840.1
766.7
795.8
826.5
899.8
980.4
988.6
873.0
703.0
1.87%
0.90%
62
18.22
Buyback yield%
18.22
18.84
19.29
21.26
22.21
24.66
23.98
24.48
26.96
28.09
6.50
24.66
23.09
13
0.402
D/E ratiox
1.070
1.127
1.213
1.323
1.295
1.228
1.351
1.392
1.387
1.321
0.778
1.351
1.308
88
4.465
Enterprise value¥B
4.647
4.797
5.245
5.873
6.894
7.829
8.109
8.531
8.176
9.182
0.980
5.90%
8.80%
63
6.857
LT debt¥B
2.347
2.658
2.913
3.069
3.440
3.248
3.654
3.932
3.888
4.042
6.660
3.28%
7.18%
79
Revenue
¥8.557B
1.68%
1.00×
Cost of revenue
¥5.620B
1.40%
0.97×
Operating expenses
¥1.198B
2.66%
1.10×
Cash and investments
16.65%
Goodwill & intangibles
16.37%
Spread over hurdle
(0.60%)