2.226
Revenue¥B
14.80
14.89
14.76
14.80
14.71
14.99
14.76
14.71
14.87
14.68
2.389
(0.05%)
(0.16%)
45
9.24
Revenue growth%
33.38
33.09
33.54
33.73
34.68
31.99
31.70
32.57
31.43
31.50
17.93
31.70
32.83
31
14.28
Gross margin%
19.59
21.40
24.14
23.80
24.72
23.40
23.00
22.51
20.54
19.19
29.29
22.51
22.75
45
10.89
Operating margin%
7.34
7.85
10.25
10.42
9.06
11.00
10.16
7.43
7.07
6.30
13.60
7.43
8.45
81
21.51
Net margin%
11.84
10.95
9.39
7.00
7.09
6.99
5.34
7.07
6.97
8.48
29.53
6.99
7.08
75
31.67
P/E ratio (avg)x
39.88
46.05
43.94
47.73
53.22
53.81
55.14
53.45
57.69
57.79
36.55
55.14
53.34
11
27.72
EV/EBITx
12.53
11.64
11.16
10.04
10.02
10.63
9.535
9.716
9.141
9.734
7.466
9.716
10.03
93
7.06
FCF yield (avg)%
23.62
26.20
29.15
30.53
31.51
28.92
27.13
27.38
28.30
29.85
8.62
28.30
28.61
45
5.00
FCF margin%
18.08
16.42
19.08
20.05
18.18
17.06
18.03
17.69
16.38
17.16
2.79
17.16
17.86
89
1.588
FCF / Net incomex
0.587
0.594
0.629
0.676
0.612
0.567
0.504
0.522
0.473
0.472
0.795
0.504
0.577
36
16.57
ROIC%
12.83
10.24
12.04
14.70
15.36
15.96
18.78
18.51
17.87
19.69
9.71
18.51
15.66
85
4.23
Return on equity%
6.98
5.36
7.66
5.66
3.30
4.06
5.31
5.01
5.44
7.13
28.16
5.31
5.40
78
28.99
Return on assets%
5.44
5.81
5.84
3.94
2.16
1.86
0.40
0.40
0.40
0.40
10.41
0.40
2.01
85
220.76
EPS¥
178.62
158.56
145.77
143.50
131.68
120.10
110.75
107.49
103.41
92.51
238.54
(6.82%)
(7.20%)
—
18.43
EPS growth%
11.24
13.10
10.28
9.51
11.05
14.04
13.99
15.06
12.62
13.74
27.07
13.99
12.86
75
109.30
Bookvalue per sh¥
135.79
158.20
156.24
163.18
170.87
178.35
180.82
184.74
183.61
180.51
274.32
1.10%
4.12%
—
251.36
FCF per share¥
317.62
359.22
376.79
371.07
411.45
387.23
371.56
350.10
387.14
370.28
263.77
(2.09%)
1.70%
—
254.25
Dividend per sh¥
307.43
306.18
310.51
320.52
323.96
355.60
394.36
373.00
353.16
385.49
109.23
3.54%
2.02%
—
23.19
Div yield (avg)%
6.82
7.00
4.53
7.44
4.75
2.62
4.40
4.56
5.50
4.38
18.28
4.40
4.66
78
20.65
Payout ratio%
28.90
31.62
28.62
27.88
27.94
28.69
28.47
28.53
29.33
27.73
29.27
28.53
28.58
78
17.94
Shares (diluted)M
25.78
24.66
26.41
29.06
29.87
31.26
30.77
30.50
34.47
38.11
18.12
4.99%
4.76%
85
20.55
Buyback yield%
17.59
19.46
19.10
18.69
16.67
17.11
15.00
14.64
13.52
14.14
20.91
14.64
16.89
52
1.280
D/E ratiox
0.400
0.368
0.349
0.350
0.319
0.286
0.243
0.248
0.263
0.262
1.761
0.262
0.303
24
6.596
Enterprise value¥B
3.006
3.243
3.635
4.268
4.474
4.559
5.283
5.225
5.368
6.344
1.090
7.23%
7.57%
9
8.918
LT debt¥B
20.68
22.72
24.60
25.19
26.17
26.74
30.63
34.20
40.10
38.87
7.385
8.24%
8.28%
66
Revenue
¥14.68B
(0.16%)
1.00×
Cost of revenue
¥8.020B
0.21%
1.04×
Operating expenses
¥2.866B
(0.73%)
0.95×
Cash and investments
15.66%
Spread over hurdle
57.93%