5.851
Revenue¥B
7.052
7.814
8.567
9.115
9.943
10.84
12.05
13.32
14.59
15.73
6.176
9.60%
9.24%
47
29.78
Revenue growth%
27.24
24.55
26.76
24.36
22.34
24.80
24.63
25.26
28.12
25.81
23.88
25.26
25.03
67
27.46
Gross margin%
23.54
26.10
25.78
24.03
25.21
26.50
23.89
24.04
26.28
23.96
20.43
24.04
24.62
53
21.20
Operating margin%
11.76
14.29
16.73
18.55
17.27
19.36
17.43
15.69
16.35
18.74
6.25
17.43
17.00
22
20.13
Net margin%
4.75
6.98
8.23
7.99
7.14
6.97
9.91
7.41
7.45
5.93
9.96
7.41
7.28
17
22.56
P/E ratio (avg)x
12.46
13.02
14.13
14.61
16.05
18.31
19.93
18.66
19.83
20.12
35.73
19.83
17.18
83
33.64
EV/EBITx
41.00
43.31
44.58
42.65
44.19
49.71
47.95
53.43
48.57
52.62
21.01
49.71
46.26
87
7.96
FCF yield (avg)%
12.07
11.76
11.24
14.00
16.97
19.18
19.36
20.82
20.75
20.37
24.60
20.37
18.08
78
24.82
FCF margin%
20.87
18.87
21.32
22.54
22.16
22.00
23.51
26.19
27.00
24.61
10.55
24.61
22.35
62
1.255
FCF / Net incomex
1.703
2.031
2.004
2.331
2.449
2.618
2.869
2.838
3.411
3.946
1.196
2.869
2.533
79
7.12
ROIC%
6.38
7.60
5.96
6.67
8.66
6.53
7.41
6.00
3.62
2.14
15.58
6.00
6.45
64
19.85
Return on equity%
18.75
18.40
20.88
18.92
19.35
16.90
14.48
13.93
11.13
14.12
5.82
14.12
17.65
32
27.67
Return on assets%
15.99
16.87
14.89
14.57
14.08
14.66
14.03
12.01
13.47
14.84
10.96
14.03
14.61
43
211.04
EPS¥
181.18
167.50
167.28
150.81
149.26
151.13
142.05
150.11
146.66
132.65
219.01
(2.33%)
(3.37%)
—
3.65
EPS growth%
6.08
8.94
11.07
9.77
12.43
10.22
8.06
8.33
10.38
12.69
23.18
10.22
10.00
94
119.24
Bookvalue per sh¥
159.62
144.11
145.02
142.69
144.21
146.42
144.75
134.27
140.75
124.15
145.90
(2.95%)
(2.42%)
—
257.58
FCF per share¥
304.48
281.12
274.10
310.05
334.94
344.18
370.76
383.81
438.53
483.19
224.26
7.60%
4.74%
—
246.87
Dividend per sh¥
94.48
97.20
88.40
96.34
97.88
104.13
97.23
88.82
97.75
103.16
112.38
1.06%
0.89%
—
12.43
Div yield (avg)%
29.29
28.28
25.42
25.75
27.99
26.36
27.19
27.88
24.96
25.02
18.20
26.36
26.77
88
5.98
Payout ratio%
8.25
5.92
5.62
6.03
8.10
9.31
8.14
5.24
8.12
10.03
21.76
8.14
8.11
42
29.48
Shares (diluted)M
26.43
29.51
27.72
31.36
31.69
31.66
34.87
31.89
33.68
30.82
28.94
(0.55%)
1.51%
5
18.16
Buyback yield%
33.33
33.97
36.62
36.74
36.61
38.29
39.41
37.56
37.83
35.88
10.08
37.83
36.68
50
0.260
D/E ratiox
1.152
1.316
1.560
1.700
1.916
1.897
2.039
2.282
2.326
2.574
0.428
2.282
1.906
33
2.923
Enterprise value¥B
6.270
5.970
5.795
5.594
6.160
7.029
7.387
8.457
9.173
8.574
9.633
6.84%
2.97%
72
12.52
LT debt¥B
12.21
12.13
11.45
11.54
11.67
12.33
12.04
11.20
10.34
10.73
1.160
(1.67%)
(1.34%)
56
Revenue
¥15.73B
9.24%
1.00×
Cost of revenue
¥9.128B
9.38%
1.01×
Operating expenses
¥2.274B
8.93%
0.97×
Cash and investments
17.81%
Spread over hurdle
27.21%