6.377
Revenue¥B
4.793
5.306
5.670
6.173
6.614
7.273
7.910
8.455
9.225
10.21
6.610
9.07%
8.87%
7
28.77
Revenue growth%
11.29
10.99
8.81
9.97
10.95
11.26
12.39
13.50
11.10
9.12
6.17
11.26
11.04
56
7.81
Gross margin%
31.49
31.33
32.40
29.68
29.14
29.86
31.43
29.46
31.16
28.18
27.69
29.86
30.51
29
5.26
Operating margin%
21.60
21.34
21.84
23.86
24.48
24.01
22.79
19.80
20.42
17.65
25.86
20.42
21.72
17
2.74
Net margin%
24.42
24.44
26.28
28.86
28.09
29.77
28.00
27.69
29.35
29.28
4.59
29.28
28.05
69
30.03
P/E ratio (avg)x
20.31
18.77
19.94
20.47
20.40
20.70
20.09
21.47
22.20
23.87
16.16
21.47
20.44
95
17.33
EV/EBITx
16.21
14.43
12.65
13.63
13.60
12.44
12.77
11.12
11.47
9.812
11.99
11.47
12.71
50
4.27
FCF yield (avg)%
33.10
34.33
33.23
34.69
32.18
31.06
32.86
35.60
33.19
32.82
3.72
32.86
33.14
75
11.41
FCF margin%
13.52
12.36
9.65
7.07
5.12
4.88
7.28
6.76
5.12
7.35
7.65
6.76
7.17
69
0.516
FCF / Net incomex
1.633
1.692
1.736
1.818
1.740
1.568
1.496
1.410
1.394
1.232
0.469
1.410
1.600
85
28.25
ROIC%
8.48
8.38
6.06
8.97
11.84
10.58
12.32
10.60
11.08
12.97
29.97
11.08
10.59
23
2.69
Return on equity%
25.42
27.47
24.91
24.12
23.01
25.64
22.96
21.57
21.57
21.13
24.58
21.57
23.57
92
2.86
Return on assets%
16.36
15.48
16.83
13.97
12.50
9.76
10.18
7.93
7.28
8.37
3.32
8.37
11.34
24
99.85
EPS¥
158.55
153.14
135.18
123.58
131.35
140.80
133.26
123.25
119.89
129.44
107.77
(0.29%)
(1.73%)
—
26.56
EPS growth%
20.85
19.03
21.77
20.46
21.66
19.68
16.89
14.09
13.27
12.39
19.78
14.09
19.35
6
295.36
Bookvalue per sh¥
136.11
127.01
120.37
114.12
105.22
109.56
110.83
111.28
109.93
112.12
77.42
1.28%
(1.60%)
—
315.53
FCF per share¥
241.02
237.73
213.72
218.18
194.61
206.43
190.31
197.94
189.78
211.71
135.92
1.70%
(0.61%)
—
76.27
Dividend per sh¥
135.95
136.80
161.93
167.44
167.55
195.55
189.85
190.78
225.73
233.74
201.20
6.89%
6.40%
—
2.45
Div yield (avg)%
20.79
23.29
21.43
22.66
25.27
27.84
26.56
29.21
27.00
25.06
12.28
27.00
25.16
61
5.82
Payout ratio%
11.76
10.57
8.47
7.75
9.68
10.89
9.48
9.27
10.64
11.72
8.10
10.64
10.13
25
21.93
Shares (diluted)M
15.47
14.80
13.90
13.34
11.80
11.35
11.48
12.70
13.51
13.79
21.87
3.16%
(1.45%)
83
16.57
Buyback yield%
24.78
23.80
24.76
22.31
22.45
24.73
25.28
26.86
27.54
30.11
8.81
26.86
24.77
56
0.985
D/E ratiox
1.133
1.227
1.105
1.221
1.186
1.139
1.086
1.149
1.221
1.254
1.054
1.149
1.168
55
1.967
Enterprise value¥B
2.666
2.757
3.001
3.382
3.574
4.018
3.926
4.143
4.521
4.263
6.264
3.59%
5.58%
29
8.547
LT debt¥B
5.655
5.737
6.621
7.014
7.635
8.054
8.002
8.036
8.697
8.647
7.750
2.52%
5.97%
63
Revenue
¥10.21B
8.87%
1.00×
Cost of revenue
¥5.732B
8.95%
1.01×
Operating expenses
¥1.128B
9.91%
1.10×
Cash and investments
16.61%
Spread over hurdle
75.75%