12.63
Revenue¥B
21.67
22.86
23.64
24.55
26.17
28.13
29.87
32.19
33.99
36.26
13.53
6.74%
5.82%
46
22.06
Revenue growth%
19.91
20.75
20.90
18.43
19.34
18.27
20.52
20.99
23.10
23.81
10.99
20.99
20.63
88
26.80
Gross margin%
11.25
9.77
11.67
11.87
10.98
10.73
10.74
10.30
7.94
8.41
9.65
10.30
10.73
31
14.35
Operating margin%
28.65
28.01
28.21
31.20
31.03
32.80
32.11
34.09
35.12
34.73
14.97
34.09
31.66
34
24.67
Net margin%
23.46
22.64
19.88
22.46
20.42
20.88
19.64
22.46
22.43
22.91
17.06
22.43
22.45
59
27.39
P/E ratio (avg)x
28.61
28.43
29.11
31.28
31.67
31.85
35.54
34.68
33.61
33.31
30.08
33.61
31.76
19
7.926
EV/EBITx
65.47
67.24
65.53
75.43
84.40
90.75
109.3
112.1
117.7
114.2
14.21
112.1
87.58
21
28.79
FCF yield (avg)%
8.51
10.64
13.56
13.20
14.83
16.13
19.09
18.80
21.01
20.00
27.03
19.09
15.48
82
23.04
FCF margin%
37.29
36.80
35.47
38.40
35.68
38.64
36.08
37.32
39.15
41.40
10.06
38.64
37.30
93
0.510
FCF / Net incomex
1.016
1.111
1.210
1.290
1.249
1.241
1.379
1.343
1.580
1.608
0.755
1.379
1.270
41
5.53
ROIC%
15.21
16.84
14.30
12.60
12.43
14.68
13.08
11.75
13.08
11.38
17.94
13.08
13.08
41
9.60
Return on equity%
19.75
21.79
22.59
21.04
19.01
19.28
20.20
18.90
17.49
20.47
19.41
19.28
19.98
29
2.96
Return on assets%
21.69
18.70
16.12
13.33
12.34
13.90
15.73
15.57
17.38
15.28
13.90
15.57
15.65
25
271.54
EPS¥
714.72
741.72
890.23
1,035
1,097
1,085
1,153
1,295
1,458
1,491
286.28
6.32%
9.71%
—
14.12
EPS growth%
24.71
22.17
23.76
25.88
24.12
27.02
25.21
26.36
26.83
25.84
4.20
26.36
25.53
53
471.37
Bookvalue per sh¥
546.82
549.31
559.40
586.58
550.20
494.70
490.33
443.64
433.63
470.85
487.99
(3.07%)
(1.28%)
—
341.81
FCF per share¥
306.82
362.34
372.31
433.65
451.35
433.99
478.78
526.14
627.20
659.11
249.34
7.87%
9.22%
—
363.62
Dividend per sh¥
138.91
133.26
121.36
129.73
120.22
114.50
117.90
112.35
98.13
88.82
256.85
(5.87%)
(3.72%)
—
20.57
Div yield (avg)%
30.76
30.69
31.71
30.75
29.66
29.48
30.79
30.98
30.71
29.31
6.64
30.71
30.73
42
15.27
Payout ratio%
23.68
22.93
25.59
27.46
28.10
25.57
25.87
25.22
25.43
24.31
27.36
25.43
25.50
32
15.54
Shares (diluted)M
25.40
24.76
27.91
28.54
28.89
33.44
33.81
33.75
39.70
45.25
15.61
9.39%
7.78%
66
24.72
Buyback yield%
10.94
9.58
6.59
6.76
5.23
4.89
6.23
5.43
7.71
7.95
10.44
6.23
6.68
45
0.987
D/E ratiox
0.561
0.645
0.725
0.791
0.794
0.805
0.966
1.058
1.129
1.319
0.880
1.058
0.800
53
24.95
Enterprise value¥B
38.78
42.82
44.22
43.88
50.31
49.43
51.20
53.18
54.54
55.33
26.44
1.92%
4.90%
54
16.24
LT debt¥B
7.763
7.749
7.231
6.764
6.126
6.043
5.428
5.232
4.599
4.276
1.507
(6.94%)
(6.83%)
91
Revenue
¥36.26B
5.82%
1.00×
Cost of revenue
¥25.21B
6.03%
1.02×
Operating expenses
¥7.166B
5.25%
0.95×
Cash and investments
13.85%
Spread over hurdle
10.68%