16.88
Revenue¥B
40.24
42.86
44.25
47.12
48.89
51.50
55.40
59.11
62.90
66.73
17.77
6.42%
5.94%
51
5.13
Revenue growth%
24.45
25.57
26.54
23.65
20.96
21.57
24.30
26.10
27.80
26.13
13.05
26.10
25.01
14
12.25
Gross margin%
26.44
26.77
29.02
29.50
28.34
29.16
27.91
28.90
31.80
34.23
13.56
29.16
28.96
52
9.32
Operating margin%
27.34
30.15
32.37
29.51
28.21
29.53
26.76
24.46
22.23
21.88
8.81
24.46
27.77
39
26.27
Net margin%
17.18
20.11
18.01
15.30
18.19
19.54
17.26
15.01
13.33
13.45
7.76
15.01
17.22
32
35.55
P/E ratio (avg)x
35.41
33.98
34.95
33.96
32.76
33.56
35.73
33.24
37.79
43.12
19.70
35.73
34.46
58
7.775
EV/EBITx
27.10
24.97
21.68
21.95
22.56
22.30
21.61
18.54
16.02
15.45
33.07
18.54
21.82
17
21.72
FCF yield (avg)%
24.66
21.68
20.37
22.25
24.51
25.91
27.24
28.66
29.59
29.23
28.74
28.66
25.29
10
4.31
FCF margin%
23.82
21.81
22.84
23.81
26.16
25.06
26.09
27.58
28.64
26.47
22.12
26.47
25.57
11
1.487
FCF / Net incomex
0.879
0.971
0.898
0.962
1.072
1.064
1.062
0.948
0.982
1.060
0.115
1.060
0.977
70
18.35
ROIC%
8.17
7.17
6.92
5.34
6.59
3.79
0.96
3.25
0.82
0.40
15.72
0.96
4.57
39
24.45
Return on equity%
26.27
25.27
24.62
22.28
20.28
21.78
23.01
23.85
22.53
25.20
22.72
23.01
23.43
37
17.21
Return on assets%
19.47
20.86
18.36
18.08
15.94
14.52
16.38
18.50
21.21
23.49
21.82
18.50
18.43
68
311.97
EPS¥
461.86
501.68
564.54
570.09
573.38
638.49
653.57
771.01
841.01
877.62
321.50
8.89%
7.48%
—
6.99
EPS growth%
31.49
29.15
27.82
27.56
27.95
29.92
28.05
26.12
25.88
23.36
6.59
26.12
27.89
32
118.02
Bookvalue per sh¥
301.05
321.70
348.89
339.29
354.02
321.43
335.71
314.77
287.78
250.11
470.43
(6.71%)
(1.07%)
—
397.72
FCF per share¥
258.81
231.45
257.23
232.78
213.95
213.64
213.29
224.04
249.70
231.10
188.79
1.55%
(0.89%)
—
334.13
Dividend per sh¥
132.63
146.71
148.32
168.43
181.75
183.47
202.52
229.16
241.42
242.10
138.38
5.90%
6.18%
—
13.18
Div yield (avg)%
16.69
18.79
17.27
17.61
16.98
17.20
17.90
16.62
17.86
16.24
4.10
17.20
17.23
79
22.08
Payout ratio%
1.88
4.21
4.84
1.94
0.40
0.40
0.40
0.40
2.84
4.41
19.71
0.40
1.91
44
70.12
Shares (diluted)M
102.1
107.4
121.9
125.4
118.7
126.8
128.1
140.0
151.6
151.1
70.51
4.96%
3.45%
9
27.30
Buyback yield%
15.14
12.78
15.11
16.21
18.08
18.86
18.71
18.07
19.71
20.63
15.18
18.86
18.08
51
1.174
D/E ratiox
2.993
3.599
4.346
5.051
5.410
6.516
7.422
7.283
8.591
8.533
0.274
7.422
5.963
63
33.15
Enterprise value¥B
41.00
42.02
48.92
51.99
59.53
70.69
78.94
90.79
100.4
96.60
51.53
10.17%
10.76%
63
47.66
LT debt¥B
51.86
58.75
55.02
55.85
59.56
54.39
54.78
57.21
58.45
64.33
46.14
1.55%
2.44%
18
Revenue
¥66.73B
5.94%
1.00×
Cost of revenue
¥39.71B
5.85%
0.99×
Operating expenses
¥10.61B
5.48%
0.96×
Spread over hurdle
61.32%