4.440
Revenue¥B
10.12
10.10
10.37
10.33
10.26
10.52
10.67
10.63
10.52
10.76
4.944
0.96%
0.77%
51
20.63
Revenue growth%
17.87
18.59
19.83
20.80
21.70
18.89
19.38
20.42
21.18
20.81
6.76
20.42
20.12
94
19.55
Gross margin%
21.21
18.43
17.40
16.23
15.82
13.06
14.14
13.59
10.79
12.80
11.03
13.06
14.98
86
2.01
Operating margin%
26.38
26.74
26.17
26.82
29.54
27.03
24.41
23.71
25.70
24.63
18.01
24.63
26.28
37
18.83
Net margin%
0.40
0.40
0.64
3.10
1.78
0.40
0.40
3.32
2.75
4.98
5.97
2.75
1.21
53
25.36
P/E ratio (avg)x
32.48
32.07
33.94
34.94
34.23
34.21
34.28
33.78
38.85
38.26
10.12
34.28
34.22
78
19.15
EV/EBITx
26.03
29.89
28.98
29.25
31.23
29.77
34.00
39.29
38.89
38.38
35.88
38.38
30.56
21
7.39
FCF yield (avg)%
3.58
6.45
9.45
12.19
14.26
15.16
15.55
15.22
15.22
16.33
23.28
15.22
14.71
71
9.05
FCF margin%
19.21
21.94
23.57
25.13
24.01
22.92
22.29
19.81
21.71
22.30
10.10
22.29
22.30
79
0.671
FCF / Net incomex
2.586
3.140
3.502
3.863
4.188
4.190
4.422
4.709
5.565
6.157
1.224
4.709
4.189
11
27.11
ROIC%
6.93
8.57
8.93
8.94
7.06
5.77
5.98
4.46
3.00
3.34
11.76
4.46
6.46
15
3.71
Return on equity%
27.57
26.20
26.06
23.65
21.57
21.03
18.83
17.27
18.07
20.06
2.37
18.83
21.30
77
20.46
Return on assets%
10.56
9.46
11.18
14.02
14.50
13.59
12.27
11.00
12.63
12.30
29.91
12.30
12.29
50
186.02
EPS¥
274.90
282.43
316.07
351.45
354.32
347.63
391.46
400.38
451.08
460.16
190.75
5.37%
5.99%
—
22.23
EPS growth%
18.54
19.95
18.87
18.92
16.47
14.15
16.28
16.66
19.04
17.66
14.58
16.66
18.10
34
146.57
Bookvalue per sh¥
80.18
87.58
82.13
95.03
105.58
103.32
100.88
111.65
123.41
125.71
75.18
3.55%
5.77%
—
296.46
FCF per share¥
452.35
532.80
578.60
623.67
640.72
698.97
814.48
897.72
1,001
1,140
281.71
12.22%
10.53%
—
143.03
Dividend per sh¥
147.89
148.95
174.14
175.86
190.10
192.94
182.57
195.63
190.36
215.59
114.16
2.55%
4.38%
—
29.37
Div yield (avg)%
6.61
7.94
7.09
4.70
7.01
9.17
9.04
11.35
9.07
10.13
23.33
9.17
8.49
90
24.63
Payout ratio%
28.30
26.96
24.88
23.92
26.39
25.88
27.77
25.84
24.91
22.43
12.07
25.84
25.86
15
10.21
Shares (diluted)M
8.974
8.352
7.742
7.735
6.576
6.379
6.300
5.912
5.249
5.532
10.23
(3.40%)
(4.38%)
87
13.15
Buyback yield%
26.78
24.28
24.72
23.04
20.76
23.36
24.37
25.02
23.32
23.14
20.79
23.36
23.82
52
0.583
D/E ratiox
1.253
1.323
1.439
1.457
1.465
1.648
1.900
1.972
1.949
2.005
0.244
1.949
1.557
56
4.435
Enterprise value¥B
10.97
12.25
13.98
15.19
17.14
19.47
20.75
22.97
26.67
27.63
1.759
10.01%
10.55%
45
5.167
LT debt¥B
2.607
2.838
2.845
2.839
3.168
3.625
3.489
3.250
3.133
3.449
6.588
1.71%
2.74%
24
Revenue
¥10.76B
0.77%
1.00×
Cost of revenue
¥5.334B
0.53%
0.98×
Operating expenses
¥2.389B
0.92%
1.01×
Cash and investments
15.58%
Spread over hurdle
26.08%