31.08
Revenue¥B
15.84
16.51
17.16
18.18
19.18
20.09
20.96
22.21
23.12
24.51
33.53
5.02%
5.04%
87
27.57
Revenue growth%
11.77
11.99
12.63
14.10
17.06
14.73
17.68
15.33
15.41
13.06
26.32
15.33
14.41
86
24.53
Gross margin%
27.95
28.12
27.32
27.98
26.02
25.82
25.44
28.39
31.05
33.63
7.79
28.39
27.97
7
20.00
Operating margin%
9.08
8.75
7.24
6.78
6.40
4.26
6.69
5.91
4.68
4.98
7.21
4.98
6.54
84
22.47
Net margin%
30.49
30.00
28.34
25.56
23.02
24.39
26.50
27.68
29.77
27.47
10.16
27.47
27.58
50
23.49
P/E ratio (avg)x
34.18
38.27
38.03
42.76
41.90
42.16
39.10
41.00
44.82
48.87
32.16
42.16
41.45
68
12.71
EV/EBITx
57.54
56.60
65.12
77.80
84.41
99.95
105.5
114.8
136.3
134.5
22.28
114.8
92.18
72
16.14
FCF yield (avg)%
7.10
7.91
7.19
9.64
12.01
9.33
11.82
12.04
14.51
12.91
3.98
12.04
10.73
74
9.95
FCF margin%
12.76
13.18
13.77
11.75
13.67
16.61
15.71
14.08
14.45
11.72
16.13
14.45
13.72
57
1.696
FCF / Net incomex
0.140
0.153
0.151
0.165
0.181
0.196
0.212
0.231
0.267
0.248
1.163
0.231
0.189
92
10.36
ROIC%
7.62
4.88
6.80
6.32
4.04
2.98
4.47
6.08
5.34
6.31
19.19
5.34
5.71
53
16.99
Return on equity%
19.29
18.95
16.98
16.48
13.64
15.16
13.25
14.68
13.56
12.20
29.58
13.56
14.92
21
20.96
Return on assets%
25.14
22.15
19.67
18.49
19.74
19.85
22.46
22.96
25.93
25.46
22.73
22.96
22.30
35
113.59
EPS¥
615.61
704.49
693.32
753.22
818.44
863.29
1,007
1,051
1,046
1,128
124.25
6.63%
6.26%
—
28.31
EPS growth%
11.35
13.37
12.02
13.30
15.88
17.96
16.08
18.28
19.75
21.44
26.15
18.28
15.98
86
367.42
Bookvalue per sh¥
101.64
111.61
125.68
142.24
139.09
153.64
163.08
181.84
190.92
187.91
255.38
6.20%
5.25%
—
97.41
FCF per share¥
364.38
340.96
332.02
351.94
368.49
366.30
341.30
375.30
357.75
318.49
336.34
(2.87%)
(2.23%)
—
325.22
Dividend per sh¥
282.83
277.87
255.32
246.97
261.75
238.33
227.23
207.11
202.01
190.91
422.69
(6.12%)
(4.12%)
—
19.25
Div yield (avg)%
4.31
4.24
5.77
7.22
6.36
7.60
10.58
13.41
12.00
9.18
11.59
10.58
7.41
27
9.74
Payout ratio%
21.13
18.15
16.81
17.31
19.40
18.13
16.89
15.21
17.18
16.81
26.59
16.89
17.24
82
44.91
Shares (diluted)M
51.89
54.03
57.38
58.42
62.65
63.69
60.09
64.88
69.90
78.14
45.87
4.52%
4.59%
36
27.26
Buyback yield%
9.01
10.87
8.40
10.27
9.41
7.97
9.44
11.64
10.35
8.14
12.83
9.44
9.42
41
0.502
D/E ratiox
1.682
1.974
2.365
2.655
3.039
3.237
3.150
3.280
3.925
3.846
1.733
3.280
3.094
52
1.538
Enterprise value¥B
6.729
6.893
7.459
8.068
7.713
6.755
6.749
6.355
5.758
5.904
11.94
(5.20%)
(1.04%)
48
17.80
LT debt¥B
24.00
22.72
26.35
26.78
25.43
24.80
26.94
26.29
29.17
31.82
23.22
4.59%
2.43%
25
Revenue
¥24.51B
5.04%
1.00×
Cost of revenue
¥16.32B
5.08%
1.00×
Operating expenses
¥4.763B
4.34%
0.94×
Cash and investments
15.75%
Goodwill & intangibles
15.74%
Spread over hurdle
(3.83%)