6.737
Revenue¥B
35.52
35.82
35.78
36.54
36.58
37.78
39.11
40.11
40.79
41.18
7.412
2.40%
1.45%
31
13.76
Revenue growth%
20.06
18.71
19.22
20.08
20.03
22.99
21.30
20.78
19.84
20.57
3.12
20.78
20.07
62
19.60
Gross margin%
28.60
29.40
31.21
29.62
29.32
30.60
32.04
32.72
35.26
36.92
3.39
32.72
30.90
9
10.99
Operating margin%
8.52
10.77
13.20
12.97
9.99
11.17
12.61
9.90
12.85
11.73
17.75
11.73
11.45
64
18.60
Net margin%
5.47
2.55
4.82
7.25
8.11
7.90
9.89
8.35
9.25
8.80
27.72
8.80
8.01
53
35.04
P/E ratio (avg)x
29.19
32.18
32.91
33.71
30.59
33.61
36.44
36.66
36.30
33.46
7.886
36.30
33.54
71
24.03
EV/EBITx
59.61
70.53
74.84
88.99
107.4
129.3
153.5
177.3
191.8
218.9
23.15
177.3
118.3
67
16.07
FCF yield (avg)%
22.43
23.81
24.83
24.58
22.80
24.19
26.74
23.95
21.44
23.40
10.28
23.95
23.88
15
15.97
FCF margin%
4.11
2.26
2.71
0.92
0.40
2.81
1.52
2.34
1.25
4.09
22.00
2.34
2.30
25
0.502
FCF / Net incomex
0.791
0.909
0.947
1.094
1.116
1.219
1.197
1.144
1.133
1.203
1.187
1.197
1.125
60
18.14
ROIC%
20.43
20.15
18.41
17.82
20.00
17.26
16.77
17.51
20.20
22.43
13.77
17.51
19.21
84
25.02
Return on equity%
14.36
14.29
11.46
14.32
13.76
15.85
15.18
13.82
11.96
9.99
4.27
13.82
14.05
16
27.65
Return on assets%
11.78
9.19
11.96
12.30
14.24
16.48
17.13
17.34
14.86
14.74
12.74
16.48
14.49
76
194.73
EPS¥
215.72
221.08
220.15
239.52
266.36
272.49
269.15
285.94
316.83
316.49
216.79
3.51%
3.72%
—
28.63
EPS growth%
2.34
2.02
3.88
4.48
1.72
3.55
4.04
5.98
6.42
9.09
8.69
5.98
3.96
87
935.12
Bookvalue per sh¥
455.96
445.68
470.38
459.64
478.79
451.24
444.53
445.14
454.57
499.09
522.01
0.83%
0.13%
—
507.21
FCF per share¥
1,262
1,371
1,419
1,669
1,786
1,795
1,798
1,842
2,079
2,387
174.40
5.97%
7.43%
—
542.59
Dividend per sh¥
485.97
487.90
460.92
468.55
442.95
440.75
391.38
383.83
419.79
418.71
455.32
(1.12%)
(2.01%)
—
6.01
Div yield (avg)%
29.71
28.49
26.02
25.02
23.59
26.44
24.79
22.44
20.28
22.73
25.01
22.73
24.91
52
21.05
Payout ratio%
23.24
23.04
25.27
27.31
24.53
23.82
24.50
25.54
23.80
24.31
6.47
24.31
24.40
35
21.88
Shares (diluted)M
19.11
21.14
20.63
23.15
25.79
26.28
27.37
26.65
28.36
30.37
21.72
3.32%
5.26%
74
13.60
Buyback yield%
26.25
27.52
27.39
24.75
21.89
24.30
26.82
26.28
29.27
26.50
20.72
26.50
26.39
31
1.051
D/E ratiox
1.805
1.956
2.176
2.050
2.153
2.241
2.526
2.566
2.909
3.356
0.277
2.566
2.208
67
19.93
Enterprise value¥B
4.624
4.348
4.220
4.686
4.984
5.586
5.508
5.146
5.642
5.121
16.67
0.54%
1.94%
34
31.50
LT debt¥B
1.873
2.034
1.917
1.851
1.895
1.958
1.957
1.883
1.705
1.703
29.91
(2.11%)
(1.31%)
94
Revenue
¥41.18B
1.45%
1.00×
Cost of revenue
¥18.81B
1.52%
1.01×
Operating expenses
¥9.317B
1.42%
1.00×
Goodwill & intangibles
15.71%
Spread over hurdle
17.04%