43.58
Revenue¥B
21.67
23.99
25.65
27.78
30.65
33.81
36.06
39.20
41.94
45.36
46.77
8.16%
8.64%
43
22.61
Revenue growth%
9.26
6.49
7.39
6.52
5.62
4.92
5.48
6.60
9.47
11.01
15.93
6.60
6.56
46
15.97
Gross margin%
20.69
17.70
15.84
18.71
18.18
15.81
14.73
12.08
9.17
9.19
13.81
12.08
15.83
23
22.88
Operating margin%
8.71
6.11
4.23
7.02
8.28
5.69
4.47
5.50
3.48
4.79
7.76
4.79
5.59
53
10.65
Net margin%
18.49
19.41
20.15
17.69
16.43
16.84
19.83
20.16
23.13
24.96
17.90
20.16
19.62
63
27.06
P/E ratio (avg)x
11.40
11.97
10.76
10.77
10.04
9.701
9.936
9.972
8.544
9.191
13.84
9.701
10.01
43
26.59
EV/EBITx
23.96
24.33
26.59
27.09
25.32
23.92
22.95
23.56
23.89
26.44
36.92
23.89
24.14
86
19.85
FCF yield (avg)%
29.26
30.32
29.83
31.73
31.19
29.19
29.60
29.52
29.06
27.91
2.23
29.19
29.56
32
27.24
FCF margin%
8.71
11.51
9.65
8.48
8.88
8.04
9.09
11.66
10.91
7.99
2.60
9.09
8.99
23
1.661
FCF / Net incomex
0.077
0.078
0.075
0.074
0.067
0.067
0.062
0.058
0.052
0.045
1.262
0.058
0.067
84
20.45
ROIC%
7.67
10.19
8.95
7.59
6.64
9.38
8.37
8.18
8.50
7.78
29.41
8.37
8.28
10
24.37
Return on equity%
17.01
14.33
12.71
11.33
11.37
13.98
11.31
9.15
6.47
7.31
5.04
9.15
11.35
84
23.49
Return on assets%
1.71
0.40
1.35
2.19
0.40
2.73
2.58
0.40
1.07
1.49
5.36
1.49
1.42
73
91.01
EPS¥
193.07
218.19
224.88
260.25
278.09
269.08
285.05
329.59
343.36
401.63
99.80
7.63%
8.09%
—
6.43
EPS growth%
2.70
3.13
1.77
3.01
3.94
2.95
4.16
2.73
2.90
3.83
6.67
2.95
2.98
84
243.09
Bookvalue per sh¥
194.79
196.13
189.38
206.55
182.44
167.46
154.03
160.33
168.16
184.27
61.44
0.20%
(0.63%)
—
125.63
FCF per share¥
325.26
322.75
320.90
329.62
354.08
368.22
359.57
374.81
367.27
389.42
227.28
1.92%
2.01%
—
176.83
Dividend per sh¥
215.91
243.66
252.95
287.91
335.04
349.98
352.29
374.75
378.78
423.30
190.73
4.79%
7.97%
—
23.24
Div yield (avg)%
18.97
16.47
18.80
21.24
20.05
18.09
16.88
19.70
18.15
17.14
18.18
18.09
18.47
46
15.87
Payout ratio%
20.68
18.39
17.08
16.55
17.57
14.84
13.33
12.05
12.34
12.51
2.44
12.51
15.70
93
85.16
Shares (diluted)M
90.98
95.72
99.36
104.9
115.8
124.8
112.4
117.7
109.0
119.9
85.32
0.70%
2.23%
70
16.51
Buyback yield%
8.22
10.83
9.16
9.29
10.02
8.95
11.28
11.74
12.25
10.80
25.49
11.28
10.41
53
1.426
D/E ratiox
0.676
0.650
0.690
0.749
0.819
0.878
1.001
0.939
0.931
0.928
0.224
0.931
0.849
25
6.650
Enterprise value¥B
6.401
7.137
6.793
7.039
6.376
6.274
6.147
5.972
6.597
6.278
42.08
(0.31%)
0.48%
41
6.548
LT debt¥B
5.618
5.854
5.476
4.860
4.832
4.701
5.269
5.902
6.034
5.876
41.17
3.99%
0.78%
86
Revenue
¥45.36B
8.64%
1.00×
Cost of revenue
¥27.56B
8.75%
1.01×
Operating expenses
¥6.715B
7.80%
0.93×
Goodwill & intangibles
16.04%
Spread over hurdle
31.13%