3.513
Revenue¥B
2.346
2.611
2.844
3.065
3.359
3.683
4.006
4.344
4.823
5.337
3.921
9.71%
9.73%
23
21.28
Revenue growth%
12.20
9.62
11.63
12.60
12.96
12.65
11.56
13.70
16.04
13.70
8.90
13.70
12.63
12
17.11
Gross margin%
21.73
20.38
21.85
20.23
20.07
18.80
17.13
19.06
17.50
15.32
13.55
17.50
19.57
42
26.65
Operating margin%
10.70
9.73
11.59
9.61
8.01
5.95
8.31
9.19
8.06
5.50
28.87
8.06
8.75
17
28.36
Net margin%
33.07
30.82
30.52
27.78
29.09
27.49
25.58
25.75
27.80
25.47
19.65
25.75
27.79
62
32.65
P/E ratio (avg)x
23.79
21.18
18.45
19.88
18.38
15.80
14.92
14.57
15.77
15.08
27.07
15.08
17.09
33
20.07
EV/EBITx
34.98
41.47
47.52
47.90
55.67
64.49
73.62
83.56
88.03
94.27
36.18
83.56
60.08
21
10.78
FCF yield (avg)%
6.49
7.64
8.69
6.46
5.37
3.44
4.84
7.07
7.11
6.05
26.75
6.05
6.47
91
28.74
FCF margin%
28.17
27.83
27.79
24.84
24.06
25.43
24.23
23.56
22.28
22.18
27.56
23.56
24.53
57
1.104
FCF / Net incomex
1.252
1.092
1.047
1.092
0.979
0.950
0.832
0.828
0.795
0.738
1.343
0.828
0.965
47
13.79
ROIC%
24.48
27.32
27.79
29.32
28.61
29.28
30.90
30.98
32.93
30.39
11.78
30.90
29.30
69
3.91
Return on equity%
15.55
15.44
18.26
18.61
17.88
18.20
17.55
20.17
21.40
18.59
4.43
18.59
18.23
88
20.16
Return on assets%
29.77
32.11
31.37
31.50
29.03
29.17
30.51
30.39
33.29
33.07
4.96
30.51
30.94
46
173.46
EPS¥
147.16
168.05
186.87
174.95
163.86
161.72
173.94
181.78
178.50
178.34
182.77
1.71%
2.73%
—
6.50
EPS growth%
26.00
26.61
27.97
29.35
28.05
27.12
28.24
28.90
26.46
28.64
3.76
28.24
28.01
12
140.05
Bookvalue per sh¥
177.19
203.81
207.27
221.76
233.11
264.24
285.31
330.13
368.32
440.27
50.54
13.56%
9.24%
—
175.09
FCF per share¥
146.65
140.94
139.04
156.39
171.99
175.83
197.73
212.99
237.10
250.24
26.74
7.79%
6.58%
—
87.38
Dividend per sh¥
247.03
244.02
241.39
257.10
283.28
338.70
352.16
419.30
411.82
457.37
63.90
10.06%
6.74%
—
21.16
Div yield (avg)%
18.09
15.93
13.54
15.21
15.91
17.82
18.87
17.57
15.39
14.03
24.78
17.57
15.92
74
26.27
Payout ratio%
0.40
0.40
1.67
0.67
0.40
1.87
4.58
4.06
6.07
8.76
14.46
4.58
1.77
81
20.63
Shares (diluted)M
24.17
24.83
24.65
24.58
26.57
29.81
34.17
37.79
36.84
40.24
21.05
8.65%
4.90%
85
22.23
Buyback yield%
6.14
8.02
9.34
10.96
10.91
9.18
12.13
12.05
10.50
11.51
8.04
11.51
10.71
85
1.179
D/E ratiox
1.758
1.667
1.600
1.440
1.276
1.198
1.305
1.170
1.046
1.149
0.798
1.170
1.291
58
2.803
Enterprise value¥B
0.723
0.742
0.826
0.866
0.982
0.969
0.992
1.018
0.927
0.886
2.914
(2.03%)
1.78%
84
3.208
LT debt¥B
4.973
5.240
5.041
4.447
4.899
4.857
4.538
3.978
3.836
3.396
3.321
(7.06%)
(3.34%)
68
Revenue
¥5.337B
9.73%
1.00×
Cost of revenue
¥3.274B
9.93%
1.02×
Operating expenses
¥1.111B
9.17%
0.95×
Goodwill & intangibles
20.01%
Cash and investments
19.87%
Return on capital
124.16%
Spread over hurdle
116.54%