11.85
Revenue¥B
12.62
13.72
14.51
15.77
16.49
17.50
18.57
19.43
20.36
12.73
12.53
5.24%
6.29%
74
11.20
Revenue growth%
10.01
9.49
7.69
6.51
8.45
6.20
7.05
4.35
7.29
22.76
26.97
7.05
7.49
31
26.38
Gross margin%
18.85
20.11
22.30
23.71
21.72
20.80
18.83
16.47
14.79
12.31
27.66
18.83
19.48
27
2.65
Operating margin%
31.09
31.45
33.06
31.14
32.12
29.43
28.87
26.46
26.20
7.01
23.44
28.87
30.26
15
22.51
Net margin%
24.34
23.87
21.25
18.43
18.06
18.29
16.18
13.34
11.00
18.95
27.06
16.18
18.36
73
23.73
P/E ratio (avg)x
36.01
42.19
49.29
51.73
57.43
63.67
64.20
67.61
67.85
22.17
10.07
64.20
54.58
32
8.618
EV/EBITx
38.29
43.44
42.00
39.50
39.68
38.74
41.42
44.17
50.09
32.07
16.01
41.42
40.55
10
3.40
FCF yield (avg)%
17.53
15.19
15.83
15.37
16.14
18.02
16.01
18.15
18.74
15.94
22.53
18.02
16.08
66
2.14
FCF margin%
10.85
10.48
9.18
9.76
8.25
5.38
3.48
3.55
4.33
10.23
20.19
4.33
8.71
65
1.379
FCF / Net incomex
1.823
1.930
1.980
2.263
2.203
2.239
2.364
2.399
2.274
1.138
1.111
2.274
2.221
94
23.07
ROIC%
24.84
25.10
23.66
24.96
27.44
27.48
25.76
25.36
23.62
24.24
19.41
25.76
25.03
80
10.42
Return on equity%
30.74
32.80
30.62
27.73
27.10
25.70
26.21
26.15
25.41
13.14
17.25
26.15
27.42
7
15.89
Return on assets%
0.40
2.27
3.29
5.79
3.43
4.35
6.93
7.95
9.42
6.38
16.35
6.93
3.89
92
262.65
EPS¥
143.81
152.43
171.74
177.06
198.20
225.97
221.45
263.33
301.33
293.05
320.02
11.22%
8.04%
—
20.57
EPS growth%
20.84
19.52
21.68
24.43
22.16
23.81
26.67
26.14
26.73
27.32
10.53
26.14
22.99
89
236.66
Bookvalue per sh¥
95.30
98.75
106.70
115.74
124.65
145.05
137.02
138.26
131.73
217.03
240.82
2.62%
3.56%
—
114.33
FCF per share¥
215.79
237.27
238.10
226.80
202.85
206.38
182.96
200.10
184.02
200.72
86.26
(4.09%)
0.37%
—
279.87
Dividend per sh¥
390.21
430.08
480.34
539.99
527.22
517.71
507.18
543.35
608.63
274.61
278.92
2.42%
5.94%
—
29.66
Div yield (avg)%
10.36
11.08
9.82
7.10
4.26
2.44
1.52
0.40
0.59
25.79
18.83
1.52
5.68
35
7.88
Payout ratio%
13.42
11.69
11.19
8.98
7.87
9.21
10.16
11.02
8.50
28.61
8.40
9.21
10.59
20
40.61
Shares (diluted)M
89.39
88.00
101.3
104.0
116.4
128.2
144.9
160.9
163.0
41.43
41.34
9.40%
8.30%
66
17.01
Buyback yield%
31.33
29.02
27.48
26.66
27.23
25.60
23.36
25.71
26.84
11.05
20.76
25.71
27.03
64
1.454
D/E ratiox
0.398
0.391
0.404
0.387
0.399
0.432
0.506
0.598
0.579
1.326
1.692
0.506
0.407
21
18.50
Enterprise value¥B
3.575
3.828
3.888
3.525
3.628
3.790
3.771
3.585
3.632
16.11
13.91
0.60%
(2.56%)
37
13.53
LT debt¥B
3.925
3.934
3.899
3.721
4.288
4.130
4.808
5.246
5.214
14.43
21.96
6.98%
2.92%
31
Revenue
¥20.36B
6.29%
1.00×
Cost of revenue
¥12.28B
6.23%
0.99×
Operating expenses
¥4.500B
6.85%
1.05×
Goodwill & intangibles
16.43%
Spread over hurdle
(2.85%)