6.559
Revenue¥B
8.950
9.624
10.27
11.14
11.80
12.75
13.80
14.92
15.71
16.74
6.975
7.24%
6.92%
92
19.61
Revenue growth%
12.46
12.14
14.23
12.99
14.63
16.31
16.67
18.65
16.99
18.81
5.64
16.99
15.47
79
19.29
Gross margin%
24.80
21.93
22.01
19.27
19.42
19.99
21.08
18.11
19.54
21.17
17.01
19.99
20.53
10
2.28
Operating margin%
10.32
8.59
6.64
6.03
3.90
5.78
3.31
4.61
7.53
10.50
25.41
5.78
6.33
82
25.82
Net margin%
8.18
8.79
10.60
12.85
11.73
14.29
12.61
14.11
12.47
10.08
29.22
12.61
12.10
77
18.19
P/E ratio (avg)x
37.65
35.25
34.38
36.22
38.45
38.36
39.23
34.23
35.39
32.42
22.34
35.39
35.80
24
35.86
EV/EBITx
17.07
14.98
13.14
12.99
11.94
11.10
11.56
10.43
10.70
11.66
28.54
11.10
11.80
52
10.41
FCF yield (avg)%
2.62
0.40
2.22
1.52
0.40
0.40
0.88
0.66
0.40
2.40
12.72
0.66
0.77
85
14.04
FCF margin%
26.84
26.79
25.13
26.05
23.83
21.56
22.91
21.54
22.16
21.88
29.82
21.88
23.37
87
0.868
FCF / Net incomex
2.788
3.337
3.803
4.031
4.698
5.397
5.389
5.238
5.850
5.720
1.613
5.397
4.968
52
4.21
ROIC%
22.43
20.63
18.89
19.58
18.52
16.34
17.57
14.76
11.78
13.85
23.12
14.76
18.04
95
13.00
Return on equity%
24.72
26.91
29.14
31.60
29.51
28.26
25.36
27.74
30.22
31.57
24.06
28.26
28.70
29
21.22
Return on assets%
18.32
18.80
18.66
17.96
15.64
12.76
11.00
8.18
9.59
9.36
4.22
9.59
14.20
92
108.56
EPS¥
182.05
177.58
163.23
150.26
167.65
163.13
154.83
155.15
177.22
173.97
120.19
0.74%
(1.14%)
—
16.59
EPS growth%
3.44
6.35
8.07
8.15
8.50
8.69
10.50
13.27
12.99
10.44
24.09
10.50
8.60
76
223.79
Bookvalue per sh¥
211.15
234.18
228.60
220.54
245.52
267.59
283.75
286.10
285.17
256.76
259.83
0.90%
2.06%
—
191.19
FCF per share¥
44.98
44.48
45.44
46.03
49.50
52.00
57.05
56.94
55.64
55.95
206.28
2.48%
3.47%
—
67.48
Dividend per sh¥
209.66
211.08
209.38
231.12
242.25
227.33
222.51
236.92
229.14
212.20
58.81
(2.61%)
0.40%
—
12.59
Div yield (avg)%
13.56
16.02
15.36
16.19
16.89
18.85
16.33
14.19
13.04
14.72
13.80
14.72
15.69
22
5.78
Payout ratio%
2.64
0.80
0.40
2.55
4.13
6.59
9.05
11.77
13.34
15.27
16.97
11.77
5.36
21
38.68
Shares (diluted)M
49.98
52.57
51.48
52.96
62.74
71.73
69.22
72.38
80.98
89.54
37.35
7.37%
7.21%
88
5.67
Buyback yield%
22.23
22.12
20.76
18.28
18.29
17.20
17.88
16.38
18.46
17.59
10.43
17.59
18.29
8
0.706
D/E ratiox
1.241
1.166
1.228
1.162
1.208
1.252
1.123
1.168
1.262
1.373
1.235
1.252
1.218
24
12.89
Enterprise value¥B
9.141
9.983
10.44
10.81
10.81
12.21
12.90
13.55
12.66
12.22
12.33
2.49%
3.20%
33
10.43
LT debt¥B
13.23
12.16
11.08
10.58
11.53
13.02
12.80
12.73
13.19
14.63
10.14
4.88%
0.78%
88
Revenue
¥16.74B
6.92%
1.00×
Cost of revenue
¥11.72B
6.92%
1.00×
Operating expenses
¥2.981B
6.95%
1.00×
Cash and investments
18.57%
Goodwill & intangibles
15.25%
Spread over hurdle
(0.63%)