6.205
Revenue¥B
16.64
17.87
19.22
20.66
22.20
23.48
24.87
26.82
28.25
29.95
6.591
6.17%
6.72%
55
17.37
Revenue growth%
17.91
19.98
22.04
23.30
24.25
25.48
22.65
24.93
23.09
22.75
21.34
23.09
22.92
67
12.12
Gross margin%
19.41
18.23
21.01
23.22
21.45
22.81
20.70
23.58
25.04
24.03
26.99
23.58
22.13
63
5.06
Operating margin%
13.85
13.03
12.80
10.63
8.47
8.39
7.61
5.08
5.51
4.65
10.49
5.51
8.43
65
9.45
Net margin%
13.70
14.09
16.80
17.00
15.13
16.98
14.15
16.27
17.05
18.58
28.99
16.98
16.53
9
7.456
P/E ratio (avg)x
12.75
13.44
12.66
14.00
14.98
15.92
17.37
19.35
18.46
18.30
27.39
18.30
15.45
18
18.09
EV/EBITx
28.52
29.27
29.64
33.44
37.65
37.37
38.64
42.37
41.20
41.90
10.27
41.20
37.51
83
12.35
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.66
1.07
3.38
6.36
5.69
2.78
10.92
3.38
1.87
86
21.62
FCF margin%
28.39
29.41
31.69
31.19
34.08
36.72
34.69
34.57
35.95
38.53
13.76
35.95
34.32
5
0.137
FCF / Net incomex
0.223
0.259
0.270
0.275
0.295
0.321
0.374
0.399
0.405
0.454
1.412
0.399
0.308
70
26.62
ROIC%
16.27
18.50
18.63
20.28
22.13
21.33
18.83
16.07
17.38
15.84
13.45
17.38
18.56
11
16.33
Return on equity%
23.83
23.67
22.06
22.75
22.29
25.14
23.75
25.08
25.57
27.35
20.18
25.14
23.79
86
8.53
Return on assets%
4.00
2.05
3.60
3.86
5.93
6.02
6.18
5.17
6.23
5.47
20.72
6.02
5.32
50
511.20
EPS¥
255.97
268.22
305.74
341.02
345.19
370.63
385.02
438.66
430.79
495.22
542.70
7.48%
8.66%
—
26.94
EPS growth%
29.46
30.11
29.59
27.66
25.34
25.58
25.38
24.16
23.30
24.01
16.16
24.16
25.48
42
192.29
Bookvalue per sh¥
642.02
693.66
742.18
783.81
833.65
940.46
1,107
1,169
1,329
1,554
584.81
13.27%
9.01%
—
127.49
FCF per share¥
365.58
336.86
306.93
306.96
312.18
290.67
298.00
261.22
264.85
279.48
304.05
(2.19%)
(2.65%)
—
133.39
Dividend per sh¥
1,038
1,192
1,266
1,310
1,465
1,634
1,778
1,711
1,961
2,244
533.10
8.91%
9.58%
—
12.35
Div yield (avg)%
25.01
25.32
23.16
24.12
26.46
24.59
21.75
19.55
16.79
14.40
5.57
19.55
23.64
19
16.01
Payout ratio%
23.62
21.03
19.07
17.79
20.00
22.82
19.89
18.34
19.78
18.83
22.62
19.78
19.83
28
30.91
Shares (diluted)M
28.13
25.41
23.30
22.40
22.03
21.26
19.99
20.68
21.76
22.84
31.11
0.72%
(2.08%)
83
11.22
Buyback yield%
21.66
20.25
21.45
24.04
24.35
22.56
25.50
24.85
26.24
23.51
22.55
24.85
23.77
78
1.159
D/E ratiox
2.569
3.078
3.274
3.720
3.738
3.728
4.264
4.666
4.522
5.136
1.559
4.522
3.733
65
20.98
Enterprise value¥B
37.33
39.69
38.94
38.51
37.72
36.79
35.12
39.91
44.11
50.67
25.35
6.08%
3.43%
14
12.06
LT debt¥B
7.729
7.244
7.809
8.331
7.707
7.723
7.517
8.106
8.210
7.376
22.06
(0.87%)
(0.62%)
19
Revenue
¥29.95B
6.72%
1.00×
Cost of revenue
¥17.67B
6.74%
1.00×
Operating expenses
¥3.107B
7.12%
1.04×
Cash and investments
17.73%
Spread over hurdle
58.81%