5.673
Revenue¥B
28.02
29.06
30.15
31.73
32.87
34.72
36.48
37.97
40.02
41.77
5.997
4.91%
4.53%
70
8.92
Revenue growth%
5.09
7.20
6.35
4.70
7.52
9.07
8.86
9.91
11.44
12.98
24.11
9.91
8.19
44
29.86
Gross margin%
25.81
22.98
21.69
22.24
22.27
23.69
24.78
26.04
26.69
27.82
14.35
26.04
24.23
85
5.65
Operating margin%
21.02
19.75
18.91
20.28
22.15
24.08
26.71
25.87
24.06
25.16
21.75
25.16
23.10
77
3.01
Net margin%
17.01
14.44
11.54
8.75
6.83
3.90
3.08
2.93
5.15
2.74
22.44
3.08
5.99
68
14.18
P/E ratio (avg)x
53.44
54.67
57.41
55.04
53.21
57.11
56.58
63.47
74.82
79.03
21.99
63.47
56.84
55
26.56
EV/EBITx
12.70
11.69
10.34
11.07
10.37
11.10
11.60
11.82
11.60
11.92
23.76
11.60
11.60
49
9.61
FCF yield (avg)%
6.25
4.16
5.62
7.56
8.40
6.37
6.86
8.13
7.38
7.04
2.90
7.04
6.95
94
29.01
FCF margin%
20.80
23.00
24.69
22.36
19.71
22.11
23.76
23.19
23.85
24.86
10.95
23.76
23.09
89
0.572
FCF / Net incomex
2.757
3.218
3.469
3.423
3.934
3.947
3.788
3.957
4.563
5.178
0.189
3.957
3.861
85
16.09
ROIC%
26.12
26.35
24.00
22.51
24.73
25.23
27.68
27.60
28.28
26.73
5.93
27.60
26.24
94
20.87
Return on equity%
18.61
15.72
18.56
21.12
22.84
24.43
24.15
26.87
28.86
28.94
24.47
26.87
23.50
16
5.96
Return on assets%
17.85
20.34
17.35
18.43
21.39
21.38
23.78
23.08
21.28
20.89
27.65
21.38
21.08
49
233.63
EPS¥
111.71
113.79
123.37
115.25
113.04
100.09
107.26
113.08
104.66
113.99
257.72
0.17%
0.23%
—
14.33
EPS growth%
14.26
14.22
15.90
16.65
14.44
12.96
14.11
15.16
12.51
12.87
24.21
12.96
14.24
69
263.39
Bookvalue per sh¥
203.21
197.14
209.72
216.15
208.79
227.63
229.27
221.74
233.90
235.39
246.89
2.43%
2.34%
—
184.07
FCF per share¥
194.00
187.18
203.09
237.41
227.17
236.44
242.48
235.40
237.63
272.55
65.42
3.71%
3.88%
—
51.00
Dividend per sh¥
84.06
76.21
68.66
68.57
67.05
58.07
51.66
52.77
53.16
53.12
136.82
(4.55%)
(3.77%)
—
3.37
Div yield (avg)%
31.26
30.86
32.44
32.69
34.71
33.77
33.04
30.42
29.47
28.15
11.05
30.42
31.85
75
4.77
Payout ratio%
10.22
8.99
7.30
8.25
6.63
7.97
5.53
5.88
2.93
0.59
23.86
5.53
6.96
32
140.8
Shares (diluted)M
156.7
169.6
155.6
151.7
149.3
138.2
123.9
132.0
125.7
129.3
144.2
(2.84%)
(1.55%)
75
22.40
Buyback yield%
25.72
24.65
27.61
27.69
25.33
26.28
25.51
27.55
26.19
23.49
18.37
26.19
25.96
71
0.642
D/E ratiox
0.221
0.230
0.247
0.245
0.246
0.274
0.252
0.241
0.234
0.239
0.151
0.241
0.243
54
3.538
Enterprise value¥B
26.48
25.80
23.53
24.71
23.80
22.77
21.97
19.99
19.19
18.56
27.62
(4.85%)
(3.73%)
36
37.74
LT debt¥B
60.81
64.92
75.59
86.17
90.43
97.77
110.7
125.1
144.4
159.8
21.59
12.06%
9.92%
49
Revenue
¥41.77B
4.53%
1.00×
Cost of revenue
¥23.07B
4.37%
0.98×
Operating expenses
¥6.374B
4.91%
1.04×
Cash and investments
17.66%
Spread over hurdle
54.02%