6.211
Revenue¥B
5.100
5.408
5.852
6.259
6.776
7.324
7.728
8.111
8.515
9.025
6.669
5.90%
6.52%
14
29.82
Revenue growth%
19.80
20.57
19.93
22.29
24.12
26.50
24.82
23.24
20.73
21.10
7.51
23.24
21.69
83
22.59
Gross margin%
23.52
23.80
26.70
27.09
28.73
29.10
28.63
25.73
26.26
27.71
11.39
27.71
26.90
55
7.73
Operating margin%
19.57
19.21
16.24
17.10
15.67
14.68
12.65
14.39
16.70
16.58
7.11
14.68
16.41
42
16.75
Net margin%
28.21
29.81
32.23
30.80
33.30
34.50
33.33
31.74
32.25
29.34
12.58
32.25
31.99
26
17.36
P/E ratio (avg)x
21.98
21.49
18.66
19.10
21.05
22.89
22.00
21.63
22.41
23.36
14.23
22.41
21.80
73
10.90
EV/EBITx
54.40
60.34
60.09
66.96
71.30
77.08
76.68
72.97
82.70
82.71
32.43
77.08
72.14
92
7.11
FCF yield (avg)%
2.32
2.64
1.66
1.46
3.34
5.60
3.31
0.42
0.40
0.40
6.59
0.42
1.99
43
25.04
FCF margin%
15.12
15.18
17.00
15.31
17.22
19.85
21.08
22.12
21.94
20.71
22.38
21.08
18.54
53
1.385
FCF / Net incomex
1.959
2.280
2.217
2.521
2.694
2.975
3.426
3.368
3.545
4.045
0.816
3.426
2.834
44
28.70
ROIC%
1.60
4.44
4.80
2.88
4.27
6.77
5.06
2.23
2.94
5.80
17.26
5.06
4.35
24
5.96
Return on equity%
14.33
15.31
15.84
18.58
21.44
21.13
19.28
21.49
23.90
24.51
11.22
21.49
20.21
85
21.55
Return on assets%
15.44
16.47
18.45
19.67
20.74
18.87
16.15
15.39
17.76
18.87
11.60
17.76
18.11
53
285.40
EPS¥
401.13
456.58
441.25
526.36
549.07
551.75
603.60
614.38
612.75
635.21
319.16
2.96%
4.77%
—
15.32
EPS growth%
15.97
15.76
17.94
20.18
19.41
19.35
18.32
17.46
15.52
14.53
24.31
17.46
17.70
77
320.28
Bookvalue per sh¥
132.88
146.67
144.33
149.13
131.19
115.47
106.15
103.97
100.44
104.57
166.51
(4.43%)
(2.03%)
—
117.19
FCF per share¥
456.18
446.91
452.22
422.53
387.52
407.82
386.50
394.82
444.97
440.72
273.78
2.61%
0.18%
—
182.49
Dividend per sh¥
291.92
321.50
361.59
378.81
412.46
460.12
440.83
421.87
490.61
481.01
317.80
3.12%
5.24%
—
22.19
Div yield (avg)%
2.01
1.26
0.40
2.30
1.02
0.40
1.64
0.58
0.40
0.40
7.29
0.40
0.80
17
10.71
Payout ratio%
27.16
24.61
25.90
28.81
29.27
31.71
33.89
32.51
34.29
35.61
4.13
33.89
30.49
63
7.491
Shares (diluted)M
5.343
4.998
4.838
4.326
4.737
4.743
4.261
4.257
3.712
3.521
7.433
(5.76%)
(4.01%)
64
23.04
Buyback yield%
20.57
20.43
21.28
18.99
21.67
19.38
17.06
18.12
16.61
14.54
18.11
17.06
19.18
72
0.965
D/E ratiox
1.441
1.381
1.361
1.499
1.542
1.390
1.239
1.363
1.306
1.159
0.257
1.306
1.372
12
1.286
Enterprise value¥B
9.573
9.334
9.074
10.21
11.06
10.66
10.55
10.23
11.27
10.07
2.195
(1.86%)
(0.32%)
40
2.211
LT debt¥B
4.409
4.538
4.291
4.391
4.219
3.959
4.111
4.188
4.429
4.287
2.416
0.32%
(1.05%)
84
Revenue
¥9.025B
6.52%
1.00×
Cost of revenue
¥5.764B
6.52%
1.00×
Operating expenses
¥2.281B
6.43%
0.99×
Goodwill & intangibles
17.95%
Cash and investments
16.48%
Spread over hurdle
(4.82%)