64.46
Revenue¥B
58.66
59.83
58.87
59.72
60.07
61.22
62.62
61.42
60.77
61.66
71.02
0.52%
0.70%
59
20.34
Revenue growth%
4.53
6.85
8.35
8.45
7.36
6.40
6.75
6.32
6.99
9.12
5.17
6.75
6.92
73
21.58
Gross margin%
20.31
22.17
20.92
21.40
23.87
21.74
19.39
18.94
21.66
24.54
22.13
21.66
21.53
53
16.78
Operating margin%
23.82
21.48
20.60
19.61
20.29
21.69
19.45
22.17
22.78
22.26
16.95
22.17
21.58
13
13.76
Net margin%
21.59
20.71
18.22
19.68
17.47
20.33
19.97
22.12
22.42
24.68
13.50
22.12
20.52
19
15.56
P/E ratio (avg)x
48.17
55.75
66.18
68.96
78.34
76.02
85.01
96.63
106.8
103.7
30.08
96.63
77.18
75
33.27
EV/EBITx
22.95
23.04
25.02
24.20
23.27
22.05
21.17
23.56
24.55
26.81
12.68
23.56
23.42
67
3.72
FCF yield (avg)%
1.24
0.40
0.40
0.40
0.40
2.83
2.00
4.47
5.20
5.84
20.74
4.47
1.62
64
23.77
FCF margin%
8.64
6.10
3.69
2.94
4.54
3.80
3.87
4.20
4.88
6.80
8.14
4.20
4.37
15
0.568
FCF / Net incomex
1.531
1.541
1.513
1.553
1.606
1.557
1.593
1.798
2.008
2.370
0.150
1.798
1.575
50
20.01
ROIC%
3.82
1.68
2.31
3.49
1.58
1.10
2.01
2.79
2.35
0.40
26.97
2.01
2.16
32
12.95
Return on equity%
22.33
22.03
20.98
21.38
23.49
21.71
20.38
21.05
21.71
20.75
25.77
21.05
21.54
94
2.92
Return on assets%
22.22
23.90
24.20
23.78
25.20
22.90
21.01
22.62
24.68
23.35
27.25
22.90
23.56
13
198.62
EPS¥
121.06
126.43
128.55
137.52
156.90
152.38
161.28
184.90
218.28
254.55
211.77
10.16%
7.78%
—
20.13
EPS growth%
25.18
22.60
20.65
20.67
23.62
22.00
19.70
21.99
23.36
22.88
6.24
22.00
22.30
95
518.21
Bookvalue per sh¥
515.61
568.94
528.37
586.52
588.59
550.15
521.50
588.96
657.59
737.17
740.78
4.60%
4.28%
—
114.37
FCF per share¥
872.67
977.74
1,074
1,218
1,385
1,422
1,528
1,672
1,737
1,761
770.09
4.93%
7.65%
—
293.34
Dividend per sh¥
444.80
458.19
485.58
529.40
618.30
603.75
667.74
710.77
745.72
790.81
283.53
5.04%
6.99%
—
9.18
Div yield (avg)%
5.39
3.90
2.83
4.17
6.93
6.04
8.26
7.18
5.27
6.35
24.93
6.35
5.71
80
24.11
Payout ratio%
17.02
14.41
15.80
16.31
19.21
21.26
24.04
24.96
27.10
27.84
14.20
24.96
20.24
15
55.07
Shares (diluted)M
71.72
78.04
79.72
83.90
84.12
89.85
101.7
107.2
120.7
109.9
56.81
5.48%
4.22%
32
11.33
Buyback yield%
21.86
20.20
19.63
21.37
18.49
19.02
21.60
23.46
21.08
22.28
27.91
21.60
21.23
24
0.614
D/E ratiox
1.455
1.668
1.658
1.738
1.685
1.646
1.553
1.703
1.852
2.137
0.650
1.703
1.677
31
11.70
Enterprise value¥B
51.60
54.46
58.16
54.83
59.71
66.32
61.22
68.45
68.39
75.38
45.89
4.77%
4.29%
65
22.81
LT debt¥B
29.76
32.93
36.10
40.72
46.78
54.37
60.55
70.59
85.67
98.71
55.04
16.11%
13.50%
68
Revenue
¥61.66B
0.70%
1.00×
Cost of revenue
¥38.39B
0.76%
1.01×
Operating expenses
¥11.35B
(0.13%)
0.92×
Goodwill & intangibles
14.00%
Spread over hurdle
(2.33%)