11.49
Revenue¥B
8.454
8.902
9.344
10.06
10.54
11.26
12.06
12.88
13.77
14.48
11.97
6.56%
6.26%
74
21.79
Revenue growth%
22.35
24.78
24.99
23.11
24.56
27.35
25.02
22.58
22.80
20.40
17.46
22.80
23.83
56
25.88
Gross margin%
24.28
22.15
22.61
25.00
23.79
26.19
24.40
25.24
24.81
24.33
5.98
24.81
24.37
37
28.69
Operating margin%
18.16
18.89
17.68
19.95
19.75
21.01
22.37
23.46
23.67
22.87
27.38
22.87
20.48
81
19.99
Net margin%
16.78
14.51
13.45
15.87
14.63
17.30
19.37
17.26
19.19
19.27
28.64
19.19
17.02
25
28.18
P/E ratio (avg)x
35.47
40.88
42.50
44.62
43.56
44.01
50.41
58.83
66.91
77.10
36.47
58.83
44.32
47
9.149
EV/EBITx
35.54
40.50
46.22
54.16
62.49
73.36
75.41
79.48
78.13
78.28
13.31
78.13
67.93
92
25.42
FCF yield (avg)%
17.60
20.08
21.71
23.18
21.16
20.28
23.18
22.36
23.19
23.39
27.08
23.18
22.03
14
29.38
FCF margin%
31.47
30.39
30.82
30.65
30.75
27.83
24.90
26.36
23.98
25.00
9.23
25.00
29.11
8
1.258
FCF / Net incomex
0.813
0.802
0.834
0.838
0.758
0.768
0.658
0.624
0.634
0.678
1.757
0.658
0.763
74
2.15
ROIC%
28.08
29.05
30.98
30.13
27.77
27.66
25.17
22.50
24.68
23.99
2.64
24.68
27.71
63
4.68
Return on equity%
15.77
16.88
18.42
21.35
24.22
27.19
25.79
25.03
25.99
26.47
19.15
25.99
24.62
35
29.23
Return on assets%
5.18
4.46
7.46
7.02
8.41
8.33
6.57
6.38
3.99
5.93
17.68
6.38
6.47
55
187.65
EPS¥
91.62
106.49
128.23
126.78
152.75
149.55
164.71
169.06
174.44
202.01
206.72
5.75%
8.25%
—
2.68
EPS growth%
20.68
21.37
19.41
17.87
16.09
16.92
14.55
17.23
19.54
20.93
22.47
17.23
18.64
48
142.07
Bookvalue per sh¥
188.39
183.06
172.31
168.91
146.51
129.65
114.15
110.91
107.17
104.19
121.73
(6.59%)
(5.92%)
—
156.59
FCF per share¥
148.06
154.18
138.73
130.58
112.57
102.95
104.57
110.61
119.80
104.68
169.89
(1.44%)
(4.64%)
—
44.64
Dividend per sh¥
234.60
248.63
267.39
308.05
362.69
417.19
418.54
490.49
574.61
564.05
57.14
9.23%
10.27%
—
11.78
Div yield (avg)%
17.59
17.09
18.80
16.02
13.61
14.65
12.36
10.42
10.98
13.88
17.61
12.36
14.27
93
23.94
Payout ratio%
24.06
21.58
18.93
19.43
18.53
18.94
17.06
19.10
17.63
17.97
15.95
17.97
18.94
81
26.46
Shares (diluted)M
28.85
27.81
27.64
26.95
29.12
32.10
35.87
38.86
36.87
37.11
25.12
4.97%
1.98%
58
17.49
Buyback yield%
15.80
18.19
19.84
17.72
19.31
22.25
22.45
21.40
20.29
20.36
7.61
21.40
20.07
76
0.966
D/E ratiox
0.793
0.875
0.912
0.932
1.097
1.178
1.190
1.400
1.458
1.534
0.807
1.400
1.138
36
2.242
Enterprise value¥B
5.067
4.772
4.156
3.933
3.370
3.264
3.120
3.019
3.077
2.848
9.429
(3.31%)
(6.54%)
22
1.167
LT debt¥B
2.852
3.245
3.209
3.290
3.571
4.007
4.016
3.823
3.714
3.531
7.346
(0.23%)
2.15%
34
Revenue
¥14.48B
6.26%
1.00×
Cost of revenue
¥8.885B
6.32%
1.01×
Operating expenses
¥2.928B
5.88%
0.97×
Goodwill & intangibles
16.57%
Return on capital
132.30%
Spread over hurdle
125.14%