46.32
Revenue¥B
65.14
69.31
71.43
74.98
79.39
83.15
87.32
89.57
94.73
97.21
51.85
4.13%
4.66%
93
15.55
Revenue growth%
18.25
18.69
19.57
20.23
21.06
18.77
19.06
18.00
16.70
19.34
17.47
18.77
18.91
34
14.98
Gross margin%
21.92
21.72
23.56
26.32
26.27
24.63
25.82
27.00
25.05
23.65
4.83
25.05
24.84
87
4.23
Operating margin%
15.77
14.48
16.76
15.98
13.47
16.28
15.90
14.51
14.59
14.63
8.56
14.63
15.20
73
28.46
Net margin%
19.37
19.25
21.58
19.08
18.80
18.56
20.51
22.52
23.61
22.61
16.86
22.52
19.94
90
31.75
P/E ratio (avg)x
18.19
18.01
20.82
21.35
21.93
24.72
27.76
29.49
32.59
30.23
36.31
29.49
23.32
94
21.85
EV/EBITx
13.02
11.61
10.85
11.84
11.74
10.22
9.781
9.503
8.503
7.999
12.60
9.503
10.54
64
26.56
FCF yield (avg)%
22.13
20.59
17.86
18.65
16.34
15.40
13.35
10.63
9.59
7.03
4.92
10.63
15.87
39
11.56
FCF margin%
19.45
18.47
18.90
17.39
16.49
17.28
19.60
21.01
21.04
19.96
4.26
19.96
19.18
52
1.722
FCF / Net incomex
1.290
1.267
1.209
1.119
1.275
1.400
1.497
1.639
1.749
1.703
1.085
1.639
1.345
45
12.06
ROIC%
12.18
13.72
14.28
16.64
18.15
19.15
17.63
15.90
13.85
12.21
2.12
15.90
15.09
85
20.11
Return on equity%
6.26
6.35
4.59
5.48
5.78
5.44
3.68
6.08
5.22
2.47
8.31
5.22
5.46
8
19.61
Return on assets%
27.67
28.95
27.69
27.59
26.09
24.81
24.59
23.96
25.40
23.43
19.98
24.59
25.74
84
208.32
EPS¥
248.75
264.38
285.42
261.81
279.47
248.29
267.41
238.18
212.35
199.79
224.62
(6.49%)
(3.66%)
—
6.91
EPS growth%
14.69
16.59
16.66
17.69
19.72
18.67
16.96
14.43
16.51
16.63
11.86
16.63
16.65
61
393.05
Bookvalue per sh¥
365.66
407.88
423.16
388.33
375.93
395.86
446.13
467.03
487.15
467.61
440.37
4.46%
2.55%
—
445.68
FCF per share¥
247.22
239.43
218.16
235.59
235.19
234.26
230.49
248.90
240.92
246.84
384.15
0.97%
0.75%
—
130.22
Dividend per sh¥
237.27
232.98
266.23
277.67
308.03
317.65
363.98
385.14
360.86
380.06
271.32
4.29%
5.02%
—
27.33
Div yield (avg)%
26.65
24.49
25.04
25.17
24.76
23.38
23.96
24.77
25.81
24.32
9.11
24.32
24.76
59
27.67
Payout ratio%
21.25
22.11
23.16
24.18
27.15
27.45
27.48
24.86
26.10
27.21
16.15
27.21
25.48
42
61.28
Shares (diluted)M
57.33
63.96
67.12
74.46
71.42
77.01
72.34
67.82
61.04
66.40
64.28
(1.45%)
0.24%
59
24.34
Buyback yield%
32.13
29.31
28.44
29.95
31.39
32.44
34.43
33.20
33.67
33.11
7.17
33.20
32.28
54
1.780
D/E ratiox
0.086
0.084
0.072
0.061
0.063
0.062
0.061
0.056
0.050
0.051
0.372
0.056
0.061
25
18.79
Enterprise value¥B
86.42
93.10
109.5
111.8
122.1
141.7
150.3
171.4
169.5
174.8
35.64
7.45%
6.91%
36
42.91
LT debt¥B
32.61
28.52
31.04
33.52
35.36
31.56
27.27
23.48
20.51
20.19
25.58
(10.60%)
(5.89%)
29
Revenue
¥97.21B
4.66%
1.00×
Cost of revenue
¥52.51B
4.61%
1.00×
Operating expenses
¥15.50B
5.15%
1.05×
Cash and investments
19.25%
Spread over hurdle
11.48%