5.729
Revenue¥B
8.172
8.522
8.876
9.362
9.564
9.958
10.46
11.03
11.37
6.132
6.638
3.96%
4.13%
80
25.48
Revenue growth%
8.09
10.87
10.78
11.26
10.24
8.41
5.44
5.53
4.73
24.57
11.89
5.53
8.84
23
28.94
Gross margin%
20.29
21.64
22.89
21.56
20.14
19.40
17.44
19.00
17.12
14.78
24.53
19.00
19.77
17
4.39
Operating margin%
4.24
3.85
2.44
2.12
4.68
2.03
2.61
4.87
4.86
15.30
15.13
4.68
3.86
76
28.99
Net margin%
25.16
23.60
24.96
22.27
23.87
21.09
19.71
19.81
17.09
17.87
17.86
19.81
22.93
73
6.818
P/E ratio (avg)x
7.423
7.692
6.966
6.861
7.127
6.461
5.777
5.111
4.634
11.76
15.56
5.777
6.914
44
23.79
EV/EBITx
24.08
22.59
23.47
22.11
23.52
21.98
21.53
21.77
19.13
30.91
27.77
21.77
22.33
91
18.43
FCF yield (avg)%
9.31
8.80
7.01
6.99
8.64
8.85
8.14
5.53
5.13
22.74
13.71
8.14
8.39
5
18.94
FCF margin%
9.80
10.48
8.31
10.72
13.20
14.32
17.11
14.21
12.52
16.82
2.10
14.21
11.62
46
1.456
FCF / Net incomex
1.959
2.184
2.296
2.415
2.517
3.014
3.374
3.684
3.796
1.274
1.798
3.374
2.466
65
9.96
ROIC%
12.88
15.68
15.37
16.70
16.87
19.39
22.05
23.81
22.28
4.35
10.93
22.05
16.79
6
27.80
Return on equity%
5.69
4.57
6.22
8.28
9.76
9.10
8.02
10.19
8.62
21.39
3.77
9.10
8.15
45
10.16
Return on assets%
11.41
9.12
8.71
5.83
3.75
4.71
7.06
7.56
5.90
12.30
24.91
5.90
7.31
14
75.13
EPS¥
342.25
352.34
374.95
416.43
415.03
430.86
409.03
401.72
393.85
81.68
85.21
(1.11%)
2.69%
—
2.23
EPS growth%
17.58
19.56
17.39
15.06
15.65
14.88
13.80
16.32
18.83
5.47
11.16
15.65
16.48
24
205.54
Bookvalue per sh¥
36.62
34.38
34.91
31.12
31.54
29.76
31.49
32.84
31.62
271.68
289.87
0.32%
(1.27%)
—
217.60
FCF per share¥
154.46
162.86
164.76
190.10
187.95
180.19
191.59
177.95
195.24
85.94
95.85
0.53%
3.74%
—
80.02
Dividend per sh¥
193.41
188.95
192.77
169.12
153.23
158.73
160.23
153.61
163.17
62.91
129.89
(0.71%)
(1.00%)
—
11.15
Div yield (avg)%
20.70
21.49
19.55
19.13
22.08
20.94
22.35
20.56
21.32
14.26
25.91
21.32
20.82
87
20.75
Payout ratio%
28.48
27.68
28.39
28.16
31.08
31.61
29.54
29.08
31.55
13.06
5.15
31.08
29.31
36
46.03
Shares (diluted)M
56.73
63.37
68.60
63.18
65.26
71.93
68.03
64.97
58.32
45.34
45.73
(1.59%)
0.98%
24
14.85
Buyback yield%
26.00
24.78
25.49
22.80
21.88
19.91
21.27
19.05
16.72
14.18
23.36
19.91
22.34
46
0.597
D/E ratiox
1.609
1.806
1.790
1.877
2.030
2.164
2.022
2.145
2.342
1.253
1.101
2.145
1.950
50
9.461
Enterprise value¥B
7.217
7.667
8.414
8.561
8.824
8.576
9.685
9.143
9.686
3.797
3.674
2.50%
3.39%
32
7.310
LT debt¥B
7.950
8.464
7.737
8.733
8.011
8.254
7.865
7.800
8.420
9.265
7.401
(0.73%)
(0.82%)
16
Revenue
¥11.37B
4.13%
1.00×
Cost of revenue
¥7.523B
4.10%
1.00×
Operating expenses
¥2.140B
4.37%
1.02×
Goodwill & intangibles
16.12%
Spread over hurdle
20.30%