1.185
Revenue¥B
2.125
2.216
2.309
2.402
2.602
2.765
2.955
3.113
3.282
3.456
1.264
5.84%
5.74%
64
2.20
Revenue growth%
21.53
22.62
21.27
19.58
19.30
20.47
20.50
23.30
23.59
24.61
4.13
23.30
21.40
21
24.48
Gross margin%
15.86
14.52
14.42
15.97
16.48
16.21
14.41
15.04
15.30
17.54
24.73
15.30
15.58
55
21.46
Operating margin%
26.99
24.62
24.97
25.99
24.20
26.77
29.10
28.32
26.84
25.74
2.41
26.84
26.38
29
2.41
Net margin%
30.06
28.52
28.50
29.59
26.92
25.79
27.60
25.79
27.57
25.11
12.18
25.79
27.59
21
12.28
P/E ratio (avg)x
40.20
46.62
47.40
48.48
47.65
51.88
60.60
65.35
76.89
80.66
27.05
65.35
50.18
25
33.73
EV/EBITx
34.76
36.39
36.02
35.28
36.80
40.25
40.58
46.71
45.84
46.91
33.57
45.84
38.53
83
14.61
FCF yield (avg)%
19.37
18.40
20.53
22.39
24.31
24.14
23.84
24.66
25.21
24.47
2.79
24.47
23.99
41
22.24
FCF margin%
6.72
6.30
7.14
7.84
10.79
11.53
14.03
11.92
10.78
8.16
11.17
11.53
9.47
76
0.219
FCF / Net incomex
0.996
1.129
1.187
1.130
1.181
1.115
1.132
1.169
1.170
1.266
0.922
1.169
1.151
35
5.16
ROIC%
10.95
12.35
9.80
8.68
10.76
10.73
7.95
7.70
10.63
10.67
4.28
10.63
10.65
41
5.31
Return on equity%
11.26
10.37
11.45
12.32
10.80
9.09
8.36
9.25
11.20
11.48
28.18
9.25
11.00
52
24.82
Return on assets%
26.27
23.51
24.39
26.98
27.91
28.96
30.23
27.46
30.32
32.27
28.56
30.23
27.69
76
201.76
EPS¥
142.97
153.22
151.05
169.96
160.11
163.67
182.65
192.07
185.59
189.44
212.86
3.42%
4.14%
—
7.07
EPS growth%
23.31
22.91
25.02
25.89
24.97
23.20
23.61
21.73
19.45
17.50
18.09
21.73
23.25
90
139.88
Bookvalue per sh¥
178.38
170.36
159.24
157.84
174.36
168.46
180.54
196.48
201.99
180.08
70.74
0.65%
0.93%
—
75.53
FCF per share¥
79.92
88.07
94.65
102.58
116.26
128.76
126.57
134.77
137.25
155.15
271.31
5.94%
7.90%
—
256.48
Dividend per sh¥
174.34
176.39
166.98
171.92
164.05
183.68
216.14
249.58
235.04
249.83
186.89
8.78%
3.94%
—
12.75
Div yield (avg)%
3.42
5.59
4.48
1.66
2.68
0.69
1.27
0.76
1.59
0.40
12.53
0.76
1.62
39
4.15
Payout ratio%
14.86
17.42
17.36
17.51
19.27
18.92
18.88
17.36
16.27
14.80
29.46
17.36
17.39
55
4.438
Shares (diluted)M
4.191
4.519
4.271
4.399
4.152
4.517
4.127
4.018
4.150
4.053
4.276
(0.48%)
(1.23%)
42
3.74
Buyback yield%
9.62
7.97
10.45
12.53
11.42
13.58
15.66
16.79
18.58
19.48
8.86
16.79
13.05
76
1.116
D/E ratiox
0.687
0.741
0.758
0.680
0.600
0.545
0.531
0.504
0.465
0.514
0.598
0.514
0.572
64
0.924
Enterprise value¥B
0.901
0.767
0.756
0.744
0.768
0.676
0.727
0.714
0.751
0.769
1.679
0.03%
(2.72%)
88
0.759
LT debt¥B
4.824
5.410
5.851
5.889
7.013
6.835
7.830
9.227
10.39
10.73
2.003
8.87%
9.53%
90
Revenue
¥3.456B
5.74%
1.00×
Cost of revenue
¥2.419B
5.74%
1.00×
Operating expenses
¥707.7M
6.03%
1.03×
Cash and investments
16.18%
Goodwill & intangibles
15.67%
Spread over hurdle
(2.33%)