1.935
Revenue¥B
3.696
4.010
4.241
4.532
4.733
5.068
5.511
5.796
6.302
6.552
2.152
6.72%
6.61%
68
27.04
Revenue growth%
16.62
17.76
15.01
15.96
16.57
15.38
17.51
19.13
16.60
17.84
23.51
17.51
16.61
59
25.13
Gross margin%
16.57
17.76
16.19
13.19
15.16
17.96
19.41
18.89
16.41
15.47
4.77
17.96
16.49
17
5.44
Operating margin%
26.36
26.94
24.89
25.41
24.50
24.05
21.95
19.07
16.36
17.06
9.20
19.07
24.28
21
11.64
Net margin%
12.16
13.59
11.43
11.69
14.21
11.45
10.02
7.92
8.79
8.78
7.63
8.79
11.44
28
22.28
P/E ratio (avg)x
40.97
43.93
50.04
55.62
51.66
57.33
61.67
59.72
58.61
59.95
17.47
59.72
56.47
43
8.709
EV/EBITx
15.57
16.47
17.77
18.50
20.65
22.91
23.04
25.49
26.17
28.62
25.44
25.49
21.78
21
26.32
FCF yield (avg)%
22.40
22.55
24.48
26.52
27.81
26.25
25.87
26.43
29.14
30.73
2.01
26.43
26.34
26
15.10
FCF margin%
12.96
11.76
13.86
16.48
15.41
12.59
11.10
11.32
12.00
9.72
28.71
11.32
12.30
93
1.099
FCF / Net incomex
2.351
2.351
2.445
2.529
2.905
2.942
2.857
3.407
3.972
4.732
0.870
3.407
2.881
37
29.01
ROIC%
16.39
13.71
16.03
14.31
12.20
15.01
17.24
15.31
13.14
12.35
8.16
15.01
14.66
21
6.33
Return on equity%
29.42
26.91
28.20
26.17
27.96
28.16
26.39
24.04
25.02
24.34
25.46
25.02
26.65
75
6.72
Return on assets%
3.65
3.85
2.11
0.40
0.40
0.40
0.88
0.67
1.19
1.48
26.47
0.88
1.04
54
94.26
EPS¥
62.51
68.41
63.15
64.73
63.47
67.01
74.76
82.94
95.43
100.37
99.22
9.60%
4.01%
—
16.01
EPS growth%
25.06
27.33
25.39
23.30
21.73
20.61
19.30
20.18
17.44
20.09
22.70
20.09
21.17
59
107.42
Bookvalue per sh¥
53.03
58.13
56.76
55.17
55.79
54.39
51.56
56.41
52.43
50.91
73.51
(1.81%)
(0.48%)
—
75.99
FCF per share¥
54.39
50.99
52.48
50.13
45.85
39.99
41.53
37.25
36.17
34.51
123.49
(5.52%)
(6.09%)
—
53.33
Dividend per sh¥
136.16
129.96
151.23
177.68
184.75
205.53
220.12
233.34
268.56
282.04
25.36
8.83%
8.29%
—
11.70
Div yield (avg)%
15.13
12.52
15.49
16.56
15.76
14.88
12.49
14.18
14.68
16.38
9.88
14.68
15.01
28
9.81
Payout ratio%
24.73
25.29
22.86
21.05
23.88
26.31
23.92
21.05
20.81
22.10
28.67
22.10
23.37
93
12.19
Shares (diluted)M
13.02
12.67
12.19
12.96
14.54
17.04
16.79
16.15
16.54
17.79
11.60
4.12%
3.10%
13
5.71
Buyback yield%
10.23
10.87
8.84
10.99
10.21
10.24
7.97
6.52
8.83
11.71
7.49
8.83
10.22
85
1.190
D/E ratiox
1.379
1.490
1.561
1.351
1.389
1.311
1.355
1.322
1.282
1.391
0.127
1.322
1.367
19
5.132
Enterprise value¥B
3.594
3.461
3.781
4.217
4.386
4.773
4.981
5.097
4.724
4.784
4.323
1.75%
2.56%
71
1.757
LT debt¥B
1.438
1.425
1.614
1.486
1.699
1.609
1.566
1.747
1.885
2.091
2.365
4.24%
3.64%
9
Revenue
¥6.552B
6.61%
1.00×
Cost of revenue
¥3.592B
6.59%
1.00×
Operating expenses
¥1.239B
6.41%
0.98×
Cash and investments
16.51%
Goodwill & intangibles
15.83%
Spread over hurdle
45.61%