3.546
Revenue¥B
3.408
3.543
3.656
3.795
3.850
3.898
3.945
4.145
4.289
4.360
3.629
2.52%
2.76%
23
12.25
Revenue growth%
20.31
21.67
24.52
23.75
24.16
23.96
22.98
24.13
25.60
28.27
28.58
24.13
24.04
27
21.03
Gross margin%
32.15
33.27
32.42
31.68
30.29
28.37
26.75
26.22
24.35
26.34
7.53
26.34
29.33
55
29.75
Operating margin%
21.73
20.89
19.91
21.71
23.70
22.36
20.07
19.74
22.63
19.89
24.97
20.07
21.30
35
18.88
Net margin%
14.34
16.11
16.58
17.81
20.36
20.04
19.14
16.51
13.95
16.00
22.46
16.51
16.54
72
17.35
P/E ratio (avg)x
6.773
6.980
6.802
6.453
5.897
5.428
5.028
5.417
5.340
5.494
36.49
5.417
5.696
83
9.520
EV/EBITx
43.03
47.00
47.93
51.97
48.78
53.38
59.58
55.42
52.96
53.74
33.16
53.74
52.46
34
25.65
FCF yield (avg)%
7.90
7.40
7.90
7.45
7.94
9.11
7.38
7.45
4.54
6.18
21.08
7.38
7.45
25
9.90
FCF margin%
22.78
25.54
25.29
24.93
24.44
27.29
27.26
27.82
27.74
29.47
16.21
27.74
26.40
9
1.323
FCF / Net incomex
1.501
1.527
1.704
1.721
1.854
1.995
2.204
2.044
2.148
2.143
0.753
2.143
1.925
30
12.53
ROIC%
25.50
26.93
26.33
27.82
30.14
32.16
29.67
29.42
30.33
32.75
26.80
30.33
29.55
82
7.89
Return on equity%
11.01
11.64
14.09
12.73
14.94
15.76
16.53
17.72
17.30
19.40
26.10
17.30
15.35
11
24.19
Return on assets%
13.26
14.92
15.97
15.98
18.23
19.55
21.93
21.58
21.64
22.33
10.49
21.64
18.89
28
208.83
EPS¥
132.38
143.19
159.08
149.37
162.57
160.14
180.17
167.24
154.87
158.96
224.43
(0.45%)
1.49%
—
18.06
EPS growth%
20.44
23.11
21.81
22.69
24.13
21.20
21.36
21.77
23.66
26.45
24.99
21.77
22.25
32
143.81
Bookvalue per sh¥
33.79
30.07
26.74
25.06
23.47
23.28
23.93
20.46
19.69
20.18
69.17
(2.97%)
(5.63%)
—
154.84
FCF per share¥
152.96
168.42
164.52
168.56
187.93
189.77
199.93
207.66
202.79
232.25
151.42
4.33%
4.89%
—
51.00
Dividend per sh¥
226.10
243.76
257.74
296.94
295.98
332.01
325.74
349.12
367.58
386.98
223.10
5.51%
5.56%
—
14.42
Div yield (avg)%
27.49
24.59
23.93
23.42
22.46
20.41
17.90
20.68
20.50
18.93
12.76
20.41
21.57
64
17.86
Payout ratio%
23.68
25.21
22.48
20.33
22.37
22.60
20.24
18.76
18.91
18.82
3.17
18.91
21.35
87
12.04
Shares (diluted)M
16.16
16.03
15.64
15.38
14.73
15.17
16.79
17.47
18.85
21.73
11.90
8.09%
3.82%
89
20.73
Buyback yield%
9.49
8.67
10.38
11.69
13.03
11.27
12.39
12.10
10.21
13.15
11.47
12.10
11.48
91
0.982
D/E ratiox
0.847
0.993
1.170
1.299
1.338
1.528
1.704
1.946
2.036
2.010
0.960
1.946
1.433
44
1.928
Enterprise value¥B
4.685
4.465
4.497
5.249
5.716
5.693
6.051
6.154
6.307
7.290
3.207
4.99%
4.02%
25
2.370
LT debt¥B
3.004
3.154
3.725
4.197
4.135
4.046
4.315
5.110
5.128
5.540
2.604
6.02%
8.12%
19
Revenue
¥4.360B
2.76%
1.00×
Cost of revenue
¥2.056B
2.74%
1.00×
Operating expenses
¥994.2M
2.65%
0.99×
Cash and investments
17.76%
Goodwill & intangibles
16.00%
Spread over hurdle
24.51%