25.45
Revenue¥B
15.55
16.72
18.14
20.03
22.00
24.03
26.37
28.60
31.44
34.67
26.31
9.52%
9.35%
57
27.04
Revenue growth%
23.48
21.55
23.70
21.07
19.19
17.82
16.04
17.65
19.41
16.44
22.54
17.65
19.30
23
20.50
Gross margin%
6.29
4.71
6.32
8.23
7.81
9.39
9.65
10.80
11.24
11.00
29.29
10.80
8.81
78
15.83
Operating margin%
27.73
30.34
30.14
28.91
26.72
25.14
23.92
23.25
21.75
19.92
6.38
23.25
25.93
46
10.01
Net margin%
18.20
17.00
18.15
16.92
17.03
19.49
18.22
15.80
18.39
16.20
5.58
18.22
17.59
26
15.43
P/E ratio (avg)x
37.46
39.66
45.39
47.97
48.23
51.32
49.83
49.08
49.36
49.71
20.06
49.71
48.66
89
8.653
EV/EBITx
34.11
33.03
31.98
28.96
29.89
31.28
34.43
34.61
35.36
40.08
35.04
34.61
33.57
5
27.82
FCF yield (avg)%
20.35
21.64
23.93
25.14
23.20
24.26
25.84
26.13
25.38
25.57
17.51
25.57
24.70
15
4.89
FCF margin%
24.22
21.22
23.32
21.17
19.41
16.55
16.49
18.83
20.86
18.90
21.20
18.83
20.13
86
1.335
FCF / Net incomex
0.824
0.756
0.693
0.647
0.637
0.617
0.568
0.536
0.493
0.427
1.175
0.536
0.627
80
21.79
ROIC%
23.67
25.58
28.37
27.42
26.37
24.38
26.86
25.33
25.43
28.16
17.84
25.43
25.98
22
7.31
Return on equity%
12.70
10.08
11.37
13.69
15.02
14.93
13.22
12.43
14.60
16.56
8.81
14.60
13.46
46
16.44
Return on assets%
25.90
26.56
25.56
25.20
26.35
27.00
24.29
27.27
24.51
23.16
27.32
24.51
25.73
43
63.95
EPS¥
71.98
84.33
80.80
80.43
76.35
77.00
81.19
83.50
84.33
81.65
67.26
1.35%
2.28%
—
9.52
EPS growth%
30.31
31.20
31.15
30.23
27.30
26.62
28.01
25.56
25.61
27.56
5.01
26.62
27.79
87
142.61
Bookvalue per sh¥
131.94
149.87
151.95
155.23
176.88
203.43
236.19
267.41
270.81
287.30
119.75
10.19%
9.59%
—
50.81
FCF per share¥
247.26
269.50
252.90
235.38
225.76
211.44
238.83
251.75
231.79
265.59
79.36
3.30%
1.89%
—
49.51
Dividend per sh¥
122.66
112.15
105.47
116.53
129.75
123.80
118.45
129.23
117.36
126.64
38.51
(0.48%)
(0.08%)
—
12.71
Div yield (avg)%
26.40
24.58
26.68
28.29
27.00
25.21
23.43
22.46
21.64
22.21
21.58
22.46
24.89
61
24.89
Payout ratio%
16.33
17.83
15.62
14.77
16.49
17.80
20.56
19.37
17.21
20.16
13.70
19.37
17.51
18
37.55
Shares (diluted)M
58.45
69.05
69.96
71.23
71.30
82.89
83.85
83.66
82.99
98.36
36.80
6.65%
5.94%
48
22.00
Buyback yield%
15.26
16.16
18.80
21.63
21.90
23.63
24.81
22.03
20.28
18.59
23.68
22.03
20.96
64
1.059
D/E ratiox
1.809
2.116
2.163
2.405
2.318
2.665
2.944
2.832
2.880
3.191
1.285
2.880
2.535
74
17.55
Enterprise value¥B
22.83
21.50
22.25
22.46
20.04
21.80
21.55
22.63
24.29
21.41
24.53
1.33%
(0.28%)
56
10.11
LT debt¥B
7.976
8.771
8.090
7.505
7.195
6.531
6.646
7.416
7.511
7.070
8.077
(0.35%)
(0.22%)
89
Revenue
¥34.67B
9.35%
1.00×
Cost of revenue
¥24.27B
9.35%
1.00×
Operating expenses
¥6.731B
8.67%
0.94×
Goodwill & intangibles
17.41%
Cash and investments
16.77%
Spread over hurdle
(0.03%)