1.442
Revenue¥B
8.000
8.142
8.305
8.540
8.781
8.938
9.209
9.444
9.666
9.918
1.507
2.47%
2.45%
26
13.19
Revenue growth%
36.57
36.61
35.83
37.53
38.76
38.19
39.20
41.88
40.26
40.60
23.48
40.26
38.47
61
5.03
Gross margin%
9.72
9.57
11.37
11.72
14.49
11.55
11.02
12.13
10.27
7.70
14.49
11.02
11.19
6
2.00
Operating margin%
13.93
15.49
14.64
17.09
16.88
13.91
15.21
17.71
17.29
16.89
3.73
16.89
16.19
81
16.79
Net margin%
20.01
17.26
14.42
16.30
14.17
13.90
11.69
11.04
10.73
10.97
5.70
11.04
14.03
75
32.44
P/E ratio (avg)x
43.14
47.41
52.88
59.19
63.59
69.89
70.10
69.41
68.49
78.81
8.454
69.89
66.04
70
35.37
EV/EBITx
25.06
25.84
24.39
25.67
26.84
26.07
23.51
25.07
23.58
24.35
36.56
24.35
25.06
15
29.54
FCF yield (avg)%
22.62
25.38
25.50
27.88
26.49
23.94
25.78
26.71
26.70
26.75
6.65
26.70
26.13
26
2.32
FCF margin%
8.05
10.97
10.72
12.59
9.80
9.09
7.52
5.99
4.24
2.60
5.42
5.99
8.57
80
1.545
FCF / Net incomex
1.175
1.260
1.345
1.261
1.199
1.215
1.209
1.133
1.076
1.076
0.617
1.133
1.204
30
21.94
ROIC%
10.30
9.74
9.64
11.13
9.92
9.47
9.13
7.69
6.84
5.41
25.60
7.69
9.56
59
4.44
Return on equity%
21.39
19.11
19.96
19.26
21.55
20.11
17.36
17.83
16.05
14.11
24.79
17.36
19.19
89
25.40
Return on assets%
14.90
12.70
12.79
14.76
17.69
15.26
15.61
15.25
12.82
10.27
14.74
15.25
14.83
27
63.10
EPS¥
49.87
51.44
49.96
45.47
41.60
42.79
46.55
43.62
47.79
46.68
65.83
2.33%
0.28%
—
5.28
EPS growth%
21.64
24.18
25.19
25.64
28.17
31.12
30.66
29.06
29.76
28.38
21.63
29.76
28.28
86
114.75
Bookvalue per sh¥
307.00
300.46
339.10
386.59
400.78
446.71
466.43
532.52
552.50
611.96
266.83
8.83%
6.77%
—
313.75
FCF per share¥
261.60
302.90
356.66
383.61
435.37
479.03
549.60
548.95
637.16
715.47
133.28
10.45%
12.65%
—
227.35
Dividend per sh¥
362.47
403.25
436.31
416.73
447.71
434.20
485.56
518.74
570.68
554.95
119.51
4.39%
4.20%
—
2.09
Div yield (avg)%
9.81
8.60
9.81
12.18
13.35
13.80
15.83
14.82
14.96
12.93
20.81
14.82
13.14
82
11.15
Payout ratio%
30.95
32.23
30.53
29.80
28.62
27.15
28.12
25.14
25.75
25.83
8.89
25.83
28.37
50
15.28
Shares (diluted)M
15.75
14.09
14.66
16.15
17.11
16.47
14.64
15.64
16.05
17.88
15.88
0.87%
2.00%
53
7.34
Buyback yield%
0.40
2.85
2.46
2.75
3.63
0.65
1.51
1.01
0.40
1.93
7.08
1.01
1.72
8
0.113
D/E ratiox
1.828
1.911
2.078
2.442
2.648
3.101
3.049
3.395
3.441
3.546
0.911
3.395
2.849
7
6.546
Enterprise value¥B
9.171
10.07
9.960
10.14
11.64
13.16
15.13
15.66
18.74
22.30
4.623
13.88%
9.83%
32
3.351
LT debt¥B
1.369
1.255
1.313
1.226
1.053
0.970
0.837
0.893
0.867
0.856
7.181
(4.08%)
(5.07%)
87
Revenue
¥9.918B
2.45%
1.00×
Cost of revenue
¥6.821B
2.62%
1.02×
Operating expenses
¥1.051B
2.07%
0.96×
Cash and investments
16.31%
Goodwill & intangibles
13.60%
Spread over hurdle
(0.99%)