3.263
Revenue¥B
8.385
8.816
9.369
9.604
9.879
10.27
10.45
10.96
11.49
12.17
3.486
4.26%
4.44%
10
12.14
Revenue growth%
27.04
29.94
28.61
27.66
25.07
23.50
23.37
21.57
19.29
17.90
12.47
21.57
24.28
85
24.96
Gross margin%
8.58
6.57
8.60
10.57
8.93
8.55
9.51
12.24
11.53
13.38
6.59
11.53
9.22
71
19.52
Operating margin%
19.17
20.53
19.46
20.77
23.23
24.09
26.71
29.03
31.39
31.42
10.32
29.03
23.66
67
20.58
Net margin%
29.80
27.36
28.02
30.81
29.42
30.38
31.43
28.90
30.21
28.74
15.10
30.21
29.61
52
7.855
P/E ratio (avg)x
15.75
17.84
20.36
19.93
19.64
19.40
17.66
18.04
18.21
20.42
34.02
18.21
18.81
91
27.18
EV/EBITx
45.82
47.31
51.43
51.42
52.09
59.32
58.31
67.33
66.20
64.64
12.73
64.64
55.20
84
27.52
FCF yield (avg)%
26.80
27.12
29.55
26.85
28.46
30.96
28.50
31.25
30.69
32.81
4.96
30.96
29.02
16
9.10
FCF margin%
12.95
12.13
13.30
10.87
10.56
13.07
14.44
13.78
15.27
14.20
26.34
14.20
13.18
84
1.035
FCF / Net incomex
0.199
0.229
0.261
0.296
0.335
0.389
0.400
0.464
0.463
0.497
1.585
0.463
0.362
17
4.89
ROIC%
13.44
11.28
10.47
8.87
7.55
8.13
6.10
3.87
2.66
0.51
17.40
3.87
7.84
67
22.05
Return on equity%
23.69
21.80
20.93
19.56
22.28
19.90
21.12
22.66
20.47
22.05
14.81
21.12
21.46
10
9.67
Return on assets%
8.54
11.47
11.26
12.06
10.01
9.01
6.84
4.33
3.29
1.97
12.16
4.33
8.77
43
28.44
EPS¥
163.94
174.79
194.00
212.44
234.88
283.55
281.21
305.32
368.20
403.18
30.55
11.41%
10.50%
—
6.84
EPS growth%
17.74
18.08
15.16
13.96
14.81
11.87
11.31
9.69
11.58
12.67
3.31
11.58
13.32
44
127.85
Bookvalue per sh¥
115.74
120.65
117.84
119.51
121.70
126.32
121.55
116.00
132.66
143.62
47.44
3.37%
3.43%
—
90.93
FCF per share¥
54.75
58.80
59.14
56.56
63.08
70.21
70.07
67.07
72.00
67.29
81.32
1.30%
2.83%
—
123.96
Dividend per sh¥
154.40
180.93
218.41
245.05
248.04
288.74
309.54
364.17
407.50
490.96
134.23
14.63%
13.24%
—
26.49
Div yield (avg)%
18.52
15.57
13.11
10.24
10.98
8.17
10.13
9.41
9.90
9.59
24.54
9.59
10.18
54
4.54
Payout ratio%
2.07
0.40
0.40
2.51
4.30
2.62
5.52
2.90
2.11
0.40
13.11
2.62
2.31
49
52.39
Shares (diluted)M
45.00
41.07
39.88
42.82
42.14
42.16
42.70
38.46
35.35
38.94
50.55
(1.57%)
(2.29%)
88
13.99
Buyback yield%
0.41
0.48
1.99
0.40
0.40
2.76
0.40
0.40
0.40
0.40
18.29
0.40
0.40
91
0.719
D/E ratiox
1.861
2.157
2.394
2.683
2.620
2.530
2.469
2.415
2.526
2.434
0.751
2.469
2.451
18
6.449
Enterprise value¥B
7.650
8.034
7.773
7.572
7.944
7.998
8.865
8.961
8.979
8.706
8.272
1.85%
2.75%
7
1.829
LT debt¥B
6.531
6.634
7.439
8.401
9.409
11.33
13.35
15.46
18.37
21.22
4.514
17.66%
14.34%
48
Revenue
¥12.17B
4.44%
1.00×
Cost of revenue
¥6.775B
4.60%
1.02×
Operating expenses
¥2.577B
4.94%
1.05×
Goodwill & intangibles
15.50%
Cash and investments
14.36%
Spread over hurdle
17.14%