3.826
Revenue¥B
18.76
19.64
21.49
23.31
25.09
27.07
29.13
30.51
32.34
35.20
4.034
7.01%
7.10%
13
10.98
Revenue growth%
14.24
16.00
13.14
11.85
14.47
14.54
13.07
14.15
11.93
9.50
19.58
13.07
13.64
16
6.07
Gross margin%
5.29
5.29
3.72
5.77
5.47
6.89
8.90
10.16
9.30
8.60
24.69
8.90
6.33
70
17.65
Operating margin%
22.85
25.30
24.68
26.17
25.34
26.16
28.62
30.32
29.59
29.60
16.77
29.59
26.16
63
29.59
Net margin%
20.32
19.12
22.07
23.40
25.77
24.17
24.13
22.38
22.18
21.73
6.90
22.38
22.28
72
26.54
P/E ratio (avg)x
9.578
9.340
8.451
8.766
8.905
8.671
8.988
9.532
8.312
8.931
23.79
8.931
8.918
21
25.69
EV/EBITx
12.88
12.60
14.37
14.11
15.82
18.08
20.54
19.72
21.30
20.71
23.29
20.54
16.95
71
6.74
FCF yield (avg)%
2.85
2.39
2.11
2.79
4.18
2.74
0.67
3.37
3.43
4.60
15.12
3.37
2.82
52
29.91
FCF margin%
8.15
9.45
9.82
10.11
9.68
9.12
10.10
9.69
11.46
11.20
10.73
10.10
9.76
63
0.166
FCF / Net incomex
1.723
1.615
1.503
1.651
1.694
1.901
2.051
1.886
1.739
1.688
0.714
1.886
1.709
84
8.09
ROIC%
20.23
21.04
18.37
17.41
18.59
17.68
16.55
18.60
20.57
18.80
25.18
18.60
18.60
26
24.81
Return on equity%
24.69
26.40
27.50
28.83
30.37
32.67
33.20
35.66
33.73
34.20
13.96
33.73
31.52
48
17.75
Return on assets%
18.26
15.80
14.18
14.45
12.58
11.06
10.41
9.04
10.85
12.14
25.55
10.85
12.36
26
8,967
EPS¥
30,017
32,516
37,012
35,706
37,998
39,496
41,143
39,574
40,296
41,423
9,758
1.74%
4.09%
—
20.12
EPS growth%
20.86
23.27
24.26
23.13
24.01
23.92
26.36
26.71
29.54
27.89
25.23
26.71
24.14
76
19,161
Bookvalue per sh¥
19,314
19,905
21,120
22,834
22,909
23,920
26,690
30,629
35,227
33,375
8,533
7.82%
5.82%
—
17,543
FCF per share¥
11,223
10,335
8,867
8,870
8,813
7,793
6,772
6,658
6,402
6,472
17,157
(5.99%)
(6.55%)
—
17,462
Dividend per sh¥
15,268
13,679
14,228
12,961
12,233
13,021
11,666
11,765
12,738
13,976
18,630
2.70%
(1.61%)
—
15.47
Div yield (avg)%
27.81
28.01
28.79
26.76
24.14
24.07
25.09
24.27
25.44
24.49
11.85
24.49
25.27
72
24.57
Payout ratio%
18.95
17.88
17.99
18.51
18.11
16.10
14.43
15.89
13.06
15.13
29.23
15.13
16.99
6
1.478
Shares (diluted)M
1.238
1.081
1.076
1.175
1.208
1.167
1.283
1.237
1.223
1.303
1.507
1.52%
(0.44%)
10
15.69
Buyback yield%
22.91
22.47
21.80
23.31
22.42
23.11
20.18
18.73
19.94
21.30
28.65
20.18
22.11
33
1.513
D/E ratiox
0.840
0.740
0.681
0.749
0.667
0.719
0.653
0.627
0.642
0.572
1.288
0.642
0.674
28
2.560
Enterprise value¥B
35.28
40.62
45.72
55.53
65.51
66.33
71.65
81.31
97.35
106.9
7.922
10.28%
12.15%
36
14.85
LT debt¥B
5.009
4.709
4.970
5.160
4.618
4.508
4.505
4.136
4.341
4.575
10.67
(0.19%)
(1.17%)
86
Revenue
¥35.20B
7.10%
1.00×
Cost of revenue
¥22.98B
6.84%
0.98×
Operating expenses
¥7.879B
7.66%
1.05×
Cash and investments
15.89%
Spread over hurdle
(2.39%)