3.094
Revenue¥B
2.894
2.982
3.059
3.130
3.287
3.391
3.562
3.585
3.741
3.908
3.283
3.52%
3.54%
49
24.53
Revenue growth%
20.77
19.91
20.10
18.15
16.79
16.50
15.79
16.57
18.40
15.65
29.10
16.50
17.47
93
29.50
Gross margin%
24.13
24.47
26.23
25.62
26.64
25.68
22.91
21.33
19.32
21.12
6.74
21.33
24.30
63
4.83
Operating margin%
4.90
7.88
9.26
8.76
7.54
5.92
7.65
9.29
10.38
8.60
21.65
8.60
8.24
25
11.21
Net margin%
10.86
9.37
10.64
10.01
12.79
12.22
14.19
16.07
13.78
13.86
8.45
13.86
12.51
35
27.15
P/E ratio (avg)x
50.87
51.11
59.31
58.60
68.35
77.67
73.93
69.83
75.96
75.31
26.78
75.31
69.09
83
25.10
EV/EBITx
8.883
8.004
8.519
9.144
8.793
7.837
8.186
8.867
9.611
10.62
35.85
8.867
8.830
66
18.06
FCF yield (avg)%
20.22
20.65
17.87
16.32
15.17
12.33
9.77
9.54
7.96
7.32
2.45
9.54
13.75
46
7.58
FCF margin%
4.04
1.19
0.93
0.40
2.21
2.21
1.16
3.31
3.62
1.54
4.82
2.21
1.87
89
0.687
FCF / Net incomex
1.979
1.996
1.796
1.992
1.981
2.053
2.238
2.072
2.221
2.049
1.060
2.072
2.022
32
24.55
ROIC%
16.50
13.53
15.99
18.80
18.20
20.32
20.09
21.75
24.48
23.14
20.59
21.75
19.45
14
28.52
Return on equity%
23.40
23.16
22.80
21.78
22.74
24.24
24.14
21.67
22.56
22.06
21.91
22.56
22.77
45
26.10
Return on assets%
30.64
28.30
30.14
32.07
34.57
31.76
29.34
31.81
33.17
33.05
14.79
31.81
31.78
7
38.99
EPS¥
121.68
117.96
123.62
137.56
133.62
143.06
141.37
136.83
141.32
137.85
42.95
0.63%
1.96%
—
9.16
EPS growth%
11.76
9.15
10.55
8.75
8.17
10.04
9.69
11.70
14.19
12.93
27.18
11.70
10.29
34
39.44
Bookvalue per sh¥
159.91
150.50
172.24
173.48
164.44
162.11
175.23
168.47
162.18
170.77
82.18
0.76%
1.27%
—
109.89
FCF per share¥
48.63
42.45
45.66
41.52
39.44
34.31
36.96
35.32
33.43
35.12
22.91
(2.30%)
(4.04%)
—
43.14
Dividend per sh¥
96.62
94.51
82.89
81.24
74.98
78.14
83.95
89.97
90.84
96.52
39.76
5.18%
0.36%
—
4.83
Div yield (avg)%
4.79
6.81
4.86
7.72
7.24
8.62
7.36
7.45
7.04
8.37
15.22
7.45
7.30
42
20.25
Payout ratio%
1.57
0.40
1.25
0.40
0.40
0.40
2.73
5.53
3.31
5.49
16.80
3.31
1.41
53
11.04
Shares (diluted)M
16.08
17.80
16.95
18.60
18.84
21.78
21.68
22.20
23.94
22.63
11.12
3.74%
4.64%
52
23.93
Buyback yield%
26.68
24.15
26.93
28.86
29.31
31.90
31.28
29.04
29.68
29.97
11.51
29.97
29.18
78
0.544
D/E ratiox
0.431
0.432
0.476
0.435
0.484
0.532
0.563
0.583
0.519
0.498
0.455
0.532
0.491
77
1.807
Enterprise value¥B
1.871
1.981
1.840
1.903
1.725
1.719
1.792
1.820
1.743
1.636
3.217
(1.06%)
(0.56%)
52
2.232
LT debt¥B
4.063
4.413
4.946
5.071
4.785
4.840
4.714
5.226
6.026
6.788
3.018
7.24%
6.48%
33
Revenue
¥3.908B
3.54%
1.00×
Cost of revenue
¥1.778B
3.16%
0.96×
Operating expenses
¥801.3M
3.72%
1.02×
Goodwill & intangibles
14.64%
Return on capital
223.21%
Spread over hurdle
216.11%