5.957
Revenue¥B
2.656
2.822
3.095
3.281
3.541
3.844
4.210
4.494
4.916
5.236
6.267
8.13%
7.99%
69
9.20
Revenue growth%
23.43
23.16
24.86
24.49
25.56
27.94
25.04
26.04
28.30
28.96
3.05
27.94
25.30
48
10.79
Gross margin%
28.07
28.84
25.94
23.87
22.37
19.50
18.68
21.09
21.35
22.74
3.33
21.09
22.56
70
11.51
Operating margin%
11.51
12.79
11.12
11.38
8.48
7.66
9.24
8.16
5.72
5.29
27.64
7.66
8.86
81
5.88
Net margin%
18.50
15.81
13.90
12.30
9.44
11.23
12.90
14.58
12.66
14.16
11.01
12.90
13.40
60
25.38
P/E ratio (avg)x
16.22
14.40
12.68
11.95
12.39
12.35
12.50
11.92
11.20
12.21
13.25
12.21
12.37
24
31.40
EV/EBITx
6.182
6.671
6.091
6.050
6.219
6.822
6.452
6.507
6.043
6.560
12.46
6.507
6.336
76
5.12
FCF yield (avg)%
14.88
12.58
14.77
15.13
14.53
12.91
14.89
17.67
15.81
15.42
26.27
15.42
14.88
22
16.02
FCF margin%
24.12
22.87
24.33
24.63
24.97
22.15
23.00
20.32
21.59
20.67
9.29
21.59
22.93
86
1.661
FCF / Net incomex
1.031
1.038
1.171
1.198
1.370
1.538
1.781
2.081
2.279
2.472
1.240
2.081
1.454
91
20.47
ROIC%
9.61
7.34
5.81
5.90
3.18
4.26
3.66
3.50
3.56
1.51
8.74
3.56
3.96
83
13.59
Return on equity%
12.48
14.86
16.52
15.57
15.85
16.82
16.06
16.76
15.84
13.82
7.48
16.06
15.84
71
18.49
Return on assets%
11.93
14.34
17.04
18.69
17.04
17.99
19.10
20.97
22.08
21.83
22.58
20.97
18.34
36
30.87
EPS¥
51.98
57.10
53.41
59.88
66.30
63.17
65.87
73.34
74.45
83.50
34.42
4.72%
5.71%
—
19.91
EPS growth%
29.18
31.65
29.73
27.77
25.94
28.17
27.18
24.19
24.60
22.12
24.52
24.60
27.47
84
48.11
Bookvalue per sh¥
81.38
83.25
82.32
82.62
91.48
97.76
98.39
107.93
121.74
135.30
107.78
8.14%
4.70%
—
72.16
FCF per share¥
39.57
36.45
40.34
40.62
38.33
41.01
42.17
40.70
36.51
34.19
37.89
(2.26%)
(1.81%)
—
77.46
Dividend per sh¥
67.71
67.00
62.32
59.70
55.14
59.41
64.49
64.45
65.95
57.77
106.88
0.94%
(2.33%)
—
16.00
Div yield (avg)%
30.43
28.81
31.08
28.59
28.36
29.42
32.09
29.61
27.27
24.28
4.77
29.42
29.12
34
23.19
Payout ratio%
35.77
32.90
33.66
36.65
38.12
35.94
38.61
40.19
37.93
39.06
18.89
38.61
37.29
82
44.83
Shares (diluted)M
42.65
46.62
45.81
42.25
38.89
39.02
40.77
41.63
45.07
47.87
45.71
4.24%
0.85%
30
28.92
Buyback yield%
26.98
28.61
26.43
24.84
21.95
22.57
21.02
23.55
23.30
22.71
11.78
22.71
23.42
77
1.712
D/E ratiox
1.736
1.708
1.832
1.943
2.191
2.212
2.280
2.396
2.689
2.472
1.760
2.396
2.201
61
5.461
Enterprise value¥B
3.794
4.164
4.120
3.975
3.804
3.940
3.877
3.791
3.779
3.601
2.737
(1.09%)
(0.09%)
32
1.151
LT debt¥B
4.522
5.166
5.107
5.475
5.350
5.796
6.044
7.079
8.127
9.271
2.754
11.62%
6.83%
11
Revenue
¥5.236B
7.99%
1.00×
Cost of revenue
¥2.984B
7.97%
1.00×
Operating expenses
¥1.127B
8.31%
1.03×
Cash and investments
15.95%
Spread over hurdle
(1.96%)