34.49
Revenue¥B
14.93
15.81
16.84
18.28
19.94
21.62
22.62
24.61
26.87
28.02
37.74
7.04%
7.29%
54
23.89
Revenue growth%
27.62
26.85
29.59
27.95
27.96
26.99
28.24
29.33
29.70
28.69
10.32
28.69
28.10
23
28.36
Gross margin%
21.33
18.48
21.20
22.80
24.18
22.59
22.01
19.96
17.60
17.22
6.76
19.96
21.27
23
21.73
Operating margin%
20.15
18.58
16.09
13.17
10.82
13.74
10.93
8.42
8.16
7.57
24.59
8.42
12.05
7
12.11
Net margin%
13.86
12.50
14.05
13.63
16.39
17.96
16.45
14.04
15.19
13.43
4.77
15.19
14.04
49
15.86
P/E ratio (avg)x
10.21
8.888
8.846
7.705
8.060
8.357
7.611
7.951
8.167
8.200
32.65
8.167
8.184
16
14.74
EV/EBITx
10.98
11.10
12.88
14.39
16.76
17.75
20.11
22.67
23.03
25.10
20.16
22.67
17.25
34
28.40
FCF yield (avg)%
14.55
16.87
14.19
14.95
15.62
18.46
21.00
18.91
20.56
18.83
7.18
18.91
17.67
29
24.54
FCF margin%
7.71
6.57
4.67
7.58
10.47
10.29
11.61
11.49
14.22
15.75
5.60
11.61
10.38
83
1.229
FCF / Net incomex
0.804
0.831
0.817
0.830
0.914
0.971
1.070
1.056
1.058
0.957
1.194
1.056
0.935
10
21.69
ROIC%
27.93
30.60
27.65
26.31
24.40
26.75
26.24
28.31
29.94
32.58
19.62
28.31
27.79
34
11.09
Return on equity%
19.47
20.99
18.78
17.01
15.21
13.46
10.57
8.92
11.16
13.69
9.86
11.16
14.45
27
22.25
Return on assets%
14.06
12.38
11.43
11.54
12.90
12.08
11.48
12.12
9.71
8.83
13.49
11.48
11.81
75
441.91
EPS¥
365.73
375.03
350.62
345.92
340.48
342.88
352.24
371.58
334.16
343.26
481.12
0.16%
0.58%
—
24.08
EPS growth%
32.55
35.33
33.82
35.61
35.24
36.42
38.59
35.63
33.40
33.47
7.31
35.63
35.28
51
1,286
Bookvalue per sh¥
617.73
614.05
584.71
647.64
580.02
531.48
490.90
481.30
433.27
437.96
1,091
(5.46%)
(2.63%)
—
1,035
FCF per share¥
2,090
2,423
2,711
2,752
3,054
3,095
3,331
3,987
4,408
4,432
325.09
7.73%
9.50%
—
284.25
Dividend per sh¥
235.98
261.47
245.15
230.89
230.35
226.59
244.57
228.08
225.42
243.48
1,465
1.11%
(0.26%)
—
2.86
Div yield (avg)%
24.44
23.37
25.94
24.33
26.10
24.46
22.39
20.55
19.23
21.01
13.93
21.01
23.85
30
4.30
Payout ratio%
17.69
16.18
18.43
18.58
20.77
21.95
23.55
25.09
24.85
22.58
25.14
23.55
21.36
11
17.23
Shares (diluted)M
28.59
27.47
27.02
27.93
32.38
37.54
36.08
38.21
44.25
51.33
16.79
9.66%
7.87%
36
17.36
Buyback yield%
8.20
11.04
13.41
10.41
11.13
10.33
10.38
8.52
6.19
5.43
22.60
8.52
10.36
48
1.321
D/E ratiox
1.937
2.053
2.089
2.205
2.295
2.523
2.973
3.556
3.520
3.553
0.600
3.520
2.409
91
6.312
Enterprise value¥B
28.71
28.39
30.32
32.50
32.48
32.15
32.69
34.12
33.18
37.07
27.93
2.68%
2.99%
25
23.02
LT debt¥B
16.06
15.05
15.03
16.81
18.22
17.89
20.06
22.98
22.76
23.01
12.48
4.78%
3.38%
93
Revenue
¥28.02B
7.29%
1.00×
Cost of revenue
¥15.98B
7.17%
0.99×
Operating expenses
¥3.833B
8.06%
1.07×
Cash and investments
17.13%
Spread over hurdle
72.28%