1.683
Revenue¥B
2.662
2.711
2.694
2.635
2.627
2.609
2.575
2.643
2.585
2.617
1.857
(0.07%)
0.05%
82
27.35
Revenue growth%
4.37
3.96
4.63
2.41
3.83
2.02
4.42
6.71
9.26
7.71
18.10
6.71
4.40
74
6.65
Gross margin%
14.75
12.39
11.03
8.08
5.67
5.39
3.16
2.13
0.40
2.20
15.83
2.20
5.53
11
28.29
Operating margin%
7.79
8.35
5.98
8.07
6.26
8.79
8.54
7.20
4.82
3.15
2.31
7.20
7.50
44
8.67
Net margin%
32.05
30.11
28.53
31.10
29.38
27.99
27.85
25.89
26.04
23.87
20.53
26.04
28.26
37
18.99
P/E ratio (avg)x
20.06
21.50
23.58
22.73
20.98
20.89
23.12
23.85
23.86
26.02
27.23
23.85
22.92
17
10.80
EV/EBITx
7.193
6.379
6.047
6.237
6.629
6.917
6.662
6.217
5.682
5.024
13.14
6.217
6.308
80
26.96
FCF yield (avg)%
5.87
7.80
6.51
4.74
5.87
4.76
6.89
6.67
4.00
6.88
28.45
6.67
6.19
49
11.80
FCF margin%
11.51
12.19
11.53
10.88
12.87
13.96
14.07
15.98
15.14
15.48
24.92
15.14
13.42
63
0.290
FCF / Net incomex
1.017
1.001
1.066
1.078
1.012
1.076
1.155
1.134
1.151
1.218
0.853
1.151
1.077
8
25.74
ROIC%
29.77
28.00
30.70
31.35
29.55
28.16
26.20
27.72
28.20
25.29
26.61
27.72
28.18
9
28.21
Return on equity%
19.19
20.85
20.75
20.16
22.52
25.38
27.12
26.43
23.94
20.95
25.76
25.38
21.74
27
8.06
Return on assets%
6.94
8.57
9.97
12.78
11.46
14.33
11.63
10.24
9.05
10.55
6.83
10.55
10.40
25
117.88
EPS¥
322.17
338.03
376.34
414.54
425.15
448.58
523.09
571.63
664.11
765.58
126.06
12.48%
11.07%
—
10.87
EPS growth%
9.30
6.38
7.88
9.46
10.03
9.46
7.21
8.20
5.48
7.37
28.09
7.37
8.04
29
242.17
Bookvalue per sh¥
253.94
249.36
269.14
274.39
267.00
243.63
243.43
259.42
263.96
296.34
174.76
2.11%
1.58%
—
109.08
FCF per share¥
302.05
284.18
274.21
271.25
266.84
268.78
296.77
283.76
307.27
303.29
138.26
2.59%
(0.54%)
—
149.16
Dividend per sh¥
154.17
160.16
159.57
176.49
190.69
204.24
193.15
188.40
187.80
209.57
44.39
1.91%
3.65%
—
29.97
Div yield (avg)%
8.81
9.94
12.23
14.26
11.88
10.39
8.98
10.40
10.81
9.39
21.87
10.39
10.40
49
2.06
Payout ratio%
33.15
34.23
31.34
30.39
33.29
34.00
31.09
32.44
32.92
34.64
11.08
32.92
33.03
51
8.544
Shares (diluted)M
10.48
11.08
11.02
12.00
11.92
13.06
12.60
12.33
14.02
16.53
9.024
6.76%
4.87%
75
29.30
Buyback yield%
23.41
24.78
23.09
22.94
21.39
23.82
24.68
26.87
28.40
30.58
27.06
26.87
24.25
68
0.922
D/E ratiox
1.825
1.941
2.349
2.605
2.586
2.773
3.131
3.551
4.113
4.773
0.605
3.551
2.689
16
0.646
Enterprise value¥B
2.447
2.372
2.431
2.860
2.791
3.102
3.569
4.055
4.160
4.529
2.229
10.17%
7.95%
45
2.111
LT debt¥B
0.110
0.106
0.108
0.108
0.117
0.110
0.110
0.106
0.116
0.106
1.658
(1.94%)
(0.16%)
69
Revenue
¥2.617B
0.05%
1.00×
Cost of revenue
¥1.653B
(0.10%)
0.98×
Operating expenses
¥350.0M
0.58%
1.05×
Cash and investments
17.42%
Spread over hurdle
17.25%