6.322
Revenue¥B
6.103
6.293
6.474
6.871
7.090
7.272
7.455
7.696
8.083
8.350
6.750
3.32%
3.64%
88
17.01
Revenue growth%
16.46
14.83
14.03
11.10
10.15
13.07
14.33
11.73
14.24
15.98
4.06
14.24
14.13
64
18.71
Gross margin%
27.29
24.81
26.34
28.68
25.97
28.86
31.43
33.27
35.05
32.66
21.19
32.66
28.77
55
3.68
Operating margin%
26.60
28.72
26.03
26.71
26.56
24.01
24.94
23.27
25.68
24.12
22.35
24.12
25.86
25
7.01
Net margin%
29.31
32.05
34.49
32.30
31.39
32.84
33.63
34.79
32.71
34.97
13.32
33.63
32.77
71
6.667
P/E ratio (avg)x
18.21
19.05
18.95
19.17
19.26
18.90
18.43
19.92
21.35
20.62
24.66
19.92
19.11
76
36.00
EV/EBITx
55.04
63.01
69.55
77.61
87.23
96.19
96.81
98.73
109.0
106.9
15.94
98.73
91.71
34
25.97
FCF yield (avg)%
4.80
6.96
6.56
6.09
7.67
7.22
6.15
8.63
9.39
10.02
23.28
8.63
7.09
29
3.42
FCF margin%
12.19
11.46
9.22
11.52
9.64
12.62
10.44
8.84
8.50
8.38
25.81
8.84
10.04
70
1.051
FCF / Net incomex
1.350
1.427
1.395
1.316
1.469
1.618
1.457
1.560
1.436
1.342
0.727
1.457
1.432
9
10.31
ROIC%
19.99
22.79
20.63
18.52
20.93
23.64
21.42
19.09
21.66
21.98
15.17
21.66
21.18
77
11.47
Return on equity%
6.20
7.30
5.92
4.71
2.02
1.41
0.40
0.40
2.01
3.59
16.56
1.41
2.80
70
3.21
Return on assets%
7.44
6.93
8.15
10.56
7.64
10.60
12.70
14.36
14.98
16.04
6.28
14.36
10.58
39
33.11
EPS¥
80.17
83.79
89.62
93.13
95.26
99.75
93.15
99.74
105.82
112.19
34.83
3.33%
4.17%
—
17.04
EPS growth%
0.40
0.56
1.80
4.10
2.85
4.03
5.39
2.72
1.89
0.91
17.11
2.72
2.30
74
45.14
Bookvalue per sh¥
14.77
14.49
16.17
14.90
15.16
14.10
14.80
15.62
14.71
15.69
42.45
0.70%
0.64%
—
80.97
FCF per share¥
29.61
33.76
33.54
31.81
36.15
37.04
37.43
38.99
40.20
45.07
72.47
4.51%
5.65%
—
20.70
Dividend per sh¥
86.11
88.48
94.10
109.00
113.95
119.51
136.01
133.37
129.20
138.67
38.83
4.01%
4.53%
—
14.46
Div yield (avg)%
15.93
14.57
16.68
17.34
20.30
23.15
24.19
22.97
25.16
22.39
16.03
23.15
21.35
92
3.78
Payout ratio%
26.40
27.81
25.08
23.63
25.58
28.12
28.54
29.37
29.75
32.30
5.72
29.37
27.96
16
19.26
Shares (diluted)M
18.99
18.69
18.09
17.57
18.02
17.12
16.48
17.41
16.66
17.82
19.83
(0.23%)
0.15%
60
24.05
Buyback yield%
15.20
14.21
11.74
13.69
13.62
15.42
14.94
15.90
18.34
19.20
19.49
15.90
15.07
79
0.866
D/E ratiox
1.446
1.449
1.496
1.614
1.476
1.654
1.754
1.738
1.936
1.775
0.650
1.754
1.634
45
0.522
Enterprise value¥B
2.847
2.956
2.619
2.506
2.469
2.255
2.448
2.135
2.109
1.994
0.454
(4.18%)
(3.94%)
66
0.963
LT debt¥B
0.553
0.548
0.546
0.519
0.557
0.583
0.533
0.564
0.612
0.649
6.920
3.13%
0.76%
71
Revenue
¥8.350B
3.64%
1.00×
Cost of revenue
¥5.105B
3.28%
0.97×
Operating expenses
¥1.384B
4.46%
1.08×
Goodwill & intangibles
17.45%
Cash and investments
16.68%
Spread over hurdle
(1.13%)