8.477
Revenue¥B
27.56
28.92
30.49
32.59
33.95
35.23
37.14
38.45
41.60
44.70
8.863
5.66%
5.40%
42
14.13
Revenue growth%
21.42
19.93
22.57
22.75
21.80
20.55
23.50
25.60
24.54
24.19
4.27
24.19
22.66
31
5.31
Gross margin%
12.23
11.20
10.29
9.80
9.51
7.65
8.84
9.45
10.35
8.12
2.66
8.84
9.65
74
6.41
Operating margin%
0.72
0.83
1.44
4.30
5.40
5.22
7.21
4.24
4.73
6.96
16.92
5.22
4.51
55
2.73
Net margin%
25.38
23.54
23.17
23.15
23.23
22.80
23.67
22.40
21.15
23.38
9.53
22.80
23.20
85
28.73
P/E ratio (avg)x
36.49
38.82
36.93
39.08
44.33
46.36
47.38
46.28
44.77
48.06
37.04
46.36
44.55
33
14.90
EV/EBITx
10.43
11.28
12.98
14.11
14.58
16.81
17.83
21.05
20.69
23.48
7.429
20.69
15.70
30
26.83
FCF yield (avg)%
12.44
11.99
14.08
15.55
16.37
18.23
19.93
22.77
24.59
22.03
28.92
22.03
17.30
56
7.89
FCF margin%
16.76
15.90
14.65
13.11
14.22
16.29
15.66
13.50
12.12
14.60
10.53
14.60
14.63
39
0.204
FCF / Net incomex
0.723
0.720
0.779
0.862
0.771
0.804
0.848
0.767
0.684
0.698
0.572
0.767
0.769
10
29.49
ROIC%
30.50
28.66
30.34
29.70
30.32
31.83
31.68
31.84
32.76
29.84
19.38
31.83
30.42
52
9.82
Return on equity%
22.17
24.27
26.27
26.24
25.15
23.43
21.04
22.96
21.76
20.06
18.18
21.76
23.20
81
2.50
Return on assets%
22.39
23.79
26.03
24.24
22.61
20.47
19.44
18.26
19.06
16.85
5.66
19.06
21.43
50
305.08
EPS¥
307.68
291.16
285.78
248.02
236.50
235.98
218.94
207.22
219.11
191.11
326.13
(4.17%)
(5.51%)
—
13.60
EPS growth%
23.29
25.01
27.49
24.76
25.64
27.75
29.52
29.19
29.34
28.50
29.30
29.19
27.62
52
173.72
Bookvalue per sh¥
103.32
113.90
112.68
104.67
113.99
109.44
116.37
116.32
123.09
117.57
352.54
0.62%
1.03%
—
182.19
FCF per share¥
293.29
342.74
336.38
367.65
421.32
474.67
518.39
529.00
570.87
547.94
140.93
5.40%
6.05%
—
357.61
Dividend per sh¥
209.92
184.85
174.48
186.09
169.54
163.73
164.87
142.41
128.19
123.37
137.83
(6.16%)
(4.40%)
—
15.97
Div yield (avg)%
26.81
24.47
25.68
28.55
31.35
29.87
26.95
28.91
31.87
30.04
24.56
29.87
28.73
63
15.80
Payout ratio%
3.99
6.16
7.74
7.77
6.73
5.71
4.91
6.47
7.37
4.98
7.53
5.71
6.31
82
46.53
Shares (diluted)M
40.33
44.77
48.22
43.49
49.15
51.81
57.13
51.88
54.45
56.24
44.39
2.73%
3.88%
37
5.84
Buyback yield%
17.83
19.33
21.59
18.66
15.79
17.72
17.37
19.77
22.45
23.60
25.76
19.77
18.99
23
0.550
D/E ratiox
0.116
0.117
0.103
0.112
0.120
0.124
0.133
0.147
0.146
0.146
1.773
0.146
0.122
50
11.27
Enterprise value¥B
12.47
11.64
11.31
10.41
10.07
10.50
11.43
12.82
13.66
15.00
2.156
8.30%
2.93%
13
23.45
LT debt¥B
21.00
19.87
20.00
18.20
18.67
17.06
16.92
16.59
16.44
16.50
19.36
(2.43%)
(3.18%)
13
Revenue
¥44.70B
5.40%
1.00×
Cost of revenue
¥27.76B
5.40%
1.00×
Operating expenses
¥5.811B
5.69%
1.03×
Cash and investments
13.63%
Spread over hurdle
66.37%