1.903
Revenue¥B
8.203
8.521
8.569
8.779
8.868
9.145
9.440
9.622
9.742
9.973
1.963
2.38%
2.10%
51
25.62
Revenue growth%
11.64
13.48
13.17
15.98
16.96
18.81
20.20
17.58
18.19
15.45
24.28
18.19
16.47
78
26.97
Gross margin%
15.70
15.69
15.74
15.24
13.90
12.57
15.13
16.84
16.35
18.34
29.29
16.35
15.69
69
28.87
Operating margin%
19.30
19.82
19.05
16.70
15.69
17.96
18.76
21.44
21.35
23.74
15.07
21.35
19.18
74
5.52
Net margin%
7.58
7.43
6.75
8.88
7.70
10.18
10.25
8.61
7.71
10.68
22.91
10.18
8.16
25
9.795
P/E ratio (avg)x
11.79
13.77
13.67
13.46
14.63
16.99
19.86
22.23
25.69
25.36
26.28
22.23
15.81
7
18.44
EV/EBITx
11.15
11.35
12.20
10.98
10.80
10.42
10.01
10.00
9.759
9.575
32.28
10.00
10.61
83
6.07
FCF yield (avg)%
10.69
12.81
15.52
13.65
15.01
16.05
16.66
14.21
11.65
14.19
7.50
14.21
14.20
73
20.79
FCF margin%
22.74
20.43
21.95
23.41
21.82
22.08
19.62
22.39
20.32
18.98
22.04
20.32
21.89
49
0.165
FCF / Net incomex
1.294
1.350
1.440
1.507
1.614
1.692
1.765
1.973
2.182
2.222
1.600
1.973
1.653
80
8.26
ROIC%
10.37
9.05
11.78
10.81
11.89
12.15
11.81
9.31
6.64
5.76
21.32
9.31
10.59
42
4.05
Return on equity%
22.94
24.86
22.10
22.36
21.66
20.36
21.34
24.12
22.20
19.36
28.06
21.34
22.15
30
21.90
Return on assets%
16.90
18.80
16.66
19.40
18.80
17.98
18.03
18.47
19.29
21.81
8.02
18.47
18.63
51
183.64
EPS¥
256.93
276.07
311.18
283.10
319.84
346.00
329.31
367.41
375.37
359.51
194.13
2.37%
4.32%
—
12.11
EPS growth%
16.75
19.12
18.96
21.85
19.19
18.45
18.52
15.62
17.36
17.41
22.43
17.41
18.48
55
213.70
Bookvalue per sh¥
110.81
110.50
127.46
126.76
126.58
145.62
156.65
153.03
153.97
175.81
260.92
6.79%
4.60%
—
38.39
FCF per share¥
221.07
211.24
230.65
242.82
255.98
278.51
318.46
302.17
339.60
369.01
218.25
7.59%
5.66%
—
75.65
Dividend per sh¥
52.00
53.49
57.42
61.31
67.48
68.94
71.14
78.68
73.94
69.14
49.04
0.49%
3.00%
—
16.10
Div yield (avg)%
24.80
26.75
24.88
25.13
25.94
27.01
25.11
27.15
27.71
26.62
22.42
27.01
26.28
83
3.35
Payout ratio%
12.97
10.84
12.47
15.06
13.21
14.39
17.29
19.76
20.32
22.32
19.77
19.76
14.73
63
40.07
Shares (diluted)M
38.26
40.84
41.44
43.12
43.77
46.57
44.29
44.83
46.75
43.26
39.24
(0.23%)
0.51%
24
21.93
Buyback yield%
26.98
24.30
21.97
21.17
19.89
18.22
20.99
20.65
18.02
20.73
9.82
20.65
20.86
79
1.333
D/E ratiox
0.479
0.487
0.480
0.468
0.471
0.446
0.473
0.411
0.373
0.334
0.110
0.411
0.469
83
1.379
Enterprise value¥B
4.623
4.925
5.081
4.599
5.025
5.173
5.076
5.379
5.614
5.781
2.200
2.84%
2.16%
63
3.803
LT debt¥B
9.247
9.565
10.40
12.43
12.39
12.91
14.50
15.14
16.47
19.44
6.597
9.42%
9.50%
25
Revenue
¥9.973B
2.10%
1.00×
Cost of revenue
¥6.447B
2.01%
0.99×
Operating expenses
¥1.129B
1.75%
0.97×
Cash and investments
19.73%
Spread over hurdle
19.82%