12.80
Revenue¥B
30.21
30.57
30.96
31.83
31.23
31.89
32.82
33.77
33.13
32.74
13.21
0.95%
0.90%
85
12.61
Revenue growth%
10.26
11.75
13.99
12.84
11.02
13.54
15.35
15.75
13.91
16.46
25.61
15.35
13.73
79
2.61
Gross margin%
25.06
25.39
27.43
30.35
30.71
33.04
32.63
34.59
34.22
35.34
21.13
34.22
31.67
89
8.70
Operating margin%
11.08
9.25
6.38
6.05
6.56
8.14
6.26
8.29
10.61
7.80
29.41
8.14
7.97
20
17.53
Net margin%
23.68
24.28
24.27
22.74
22.80
20.34
22.49
25.01
23.56
20.58
25.12
22.49
23.18
95
33.26
P/E ratio (avg)x
7.180
6.932
6.439
6.535
6.266
5.850
5.409
4.838
4.447
3.921
20.46
4.838
6.058
61
10.20
EV/EBITx
27.34
27.86
32.61
38.80
45.15
46.34
52.83
58.16
62.24
65.90
10.54
58.16
45.75
17
12.90
FCF yield (avg)%
25.34
27.44
27.71
27.76
30.57
31.12
31.02
28.54
27.16
29.62
12.31
29.62
28.15
46
27.69
FCF margin%
27.16
25.71
28.42
30.50
28.58
27.31
27.18
28.41
26.23
26.03
10.74
27.18
27.25
66
1.146
FCF / Net incomex
0.133
0.139
0.132
0.155
0.183
0.203
0.197
0.212
0.223
0.259
0.427
0.212
0.190
84
10.34
ROIC%
24.10
24.08
22.59
22.23
23.62
20.80
21.98
22.76
25.34
28.10
12.56
22.76
23.19
89
3.05
Return on equity%
26.28
25.93
22.99
21.49
24.43
24.10
21.87
19.65
17.19
15.87
28.01
19.65
22.43
88
26.57
Return on assets%
35.63
37.84
37.28
37.08
35.95
35.03
34.39
32.17
32.43
34.12
5.22
34.12
35.33
34
215.28
EPS¥
498.89
531.75
541.29
630.13
691.73
794.82
751.81
803.27
922.13
1,057
222.55
8.85%
9.03%
—
12.51
EPS growth%
9.17
11.07
10.72
13.14
11.67
13.21
10.66
9.78
11.74
10.33
29.86
10.66
10.90
42
311.57
Bookvalue per sh¥
531.38
627.84
618.26
651.89
696.54
713.80
792.02
858.31
1,015
1,154
394.94
10.63%
8.49%
—
366.94
FCF per share¥
441.20
481.31
512.56
548.72
540.52
599.33
612.68
715.68
777.38
777.93
425.93
7.55%
6.01%
—
433.26
Dividend per sh¥
152.51
166.98
168.20
148.77
154.51
166.33
144.54
158.92
143.10
127.16
425.51
(3.82%)
(1.16%)
—
18.31
Div yield (avg)%
6.62
9.53
8.98
11.78
12.34
10.27
11.38
8.41
6.81
4.12
18.87
8.41
9.25
58
29.49
Payout ratio%
34.62
34.53
32.81
31.90
33.14
33.21
31.86
29.48
26.74
26.79
7.12
29.48
32.35
44
32.59
Shares (diluted)M
50.63
53.92
52.97
58.01
59.72
64.65
75.55
74.79
89.46
94.99
31.80
9.73%
8.16%
50
29.01
Buyback yield%
20.77
22.81
21.90
24.63
26.85
25.70
28.03
30.54
31.93
34.23
9.62
30.54
26.27
7
1.210
D/E ratiox
0.403
0.437
0.489
0.491
0.480
0.539
0.591
0.666
0.613
0.555
1.710
0.591
0.515
49
18.89
Enterprise value¥B
25.41
22.94
22.91
24.73
26.44
28.43
25.65
23.59
23.42
20.93
6.373
(4.57%)
(1.49%)
22
5.880
LT debt¥B
2.165
2.186
1.910
1.736
1.846
1.901
1.884
1.943
1.782
1.906
19.63
0.65%
(1.93%)
92
Revenue
¥32.74B
0.90%
1.00×
Cost of revenue
¥20.50B
1.32%
1.04×
Operating expenses
¥4.680B
0.36%
0.95×
Cash and investments
16.36%
Spread over hurdle
13.18%