11.63
Revenue¥B
12.46
12.30
12.08
12.16
12.37
12.72
13.05
13.24
13.22
13.03
12.54
1.05%
0.52%
64
17.39
Revenue growth%
16.11
14.71
14.98
17.57
14.90
13.06
13.80
13.00
10.51
12.98
4.43
13.00
14.25
24
16.30
Gross margin%
22.08
24.00
23.79
21.24
18.29
19.89
19.38
22.22
22.75
21.85
22.53
21.85
21.97
24
13.88
Operating margin%
23.66
23.21
25.56
27.84
28.39
30.03
29.80
29.22
27.47
30.42
19.86
29.80
28.12
92
17.62
Net margin%
15.24
15.47
14.82
16.74
14.61
15.24
14.30
13.65
15.17
14.81
29.15
14.81
15.00
85
16.93
P/E ratio (avg)x
28.86
27.02
29.46
32.27
31.77
31.36
33.28
30.09
28.38
31.26
22.64
31.26
30.67
8
33.89
EV/EBITx
12.53
13.01
14.40
15.42
16.67
18.68
19.97
22.54
24.46
27.20
29.04
22.54
17.68
79
23.22
FCF yield (avg)%
15.58
14.37
11.99
14.08
12.22
12.85
13.78
12.84
15.82
17.92
27.24
13.78
13.93
56
3.21
FCF margin%
20.35
18.67
20.24
19.66
20.04
17.90
15.79
14.00
15.32
14.42
28.02
15.32
18.29
44
1.244
FCF / Net incomex
1.350
1.449
1.284
1.361
1.393
1.296
1.143
1.130
1.132
1.025
1.074
1.132
1.290
49
5.77
ROIC%
13.57
14.50
12.35
11.94
10.76
9.50
9.28
7.54
5.30
2.48
11.40
7.54
10.13
30
14.42
Return on equity%
12.21
12.01
12.14
13.17
16.10
13.38
13.56
15.75
13.28
14.38
15.67
13.56
13.33
85
2.52
Return on assets%
8.95
8.17
6.75
7.21
9.37
11.64
10.87
12.33
11.78
14.32
4.30
11.78
10.12
93
395.33
EPS¥
276.98
305.90
296.35
317.07
316.76
346.98
346.64
359.36
326.31
353.68
419.71
2.23%
1.71%
—
5.24
EPS growth%
12.78
11.25
8.90
9.15
11.76
13.97
15.69
15.20
16.15
18.96
11.34
15.69
13.38
86
211.32
Bookvalue per sh¥
76.65
81.37
82.53
88.91
97.83
113.29
112.65
127.00
142.51
159.53
105.36
10.27%
7.80%
—
382.03
FCF per share¥
281.28
321.13
304.02
293.64
315.37
304.55
326.86
317.03
371.47
354.08
108.94
2.34%
2.54%
—
139.36
Dividend per sh¥
305.14
340.02
349.88
350.35
326.18
365.82
352.95
361.06
385.65
368.25
209.65
2.46%
1.51%
—
24.60
Div yield (avg)%
3.20
4.20
6.76
6.45
7.86
7.44
5.97
4.77
5.79
5.12
14.09
5.79
5.88
75
9.39
Payout ratio%
26.74
26.90
27.52
26.20
28.18
26.61
27.44
25.72
24.77
24.49
6.82
25.72
26.67
38
46.61
Shares (diluted)M
50.15
50.52
55.97
59.67
68.51
80.13
81.51
90.89
105.1
117.5
44.72
11.40%
9.28%
56
7.84
Buyback yield%
0.40
1.85
2.98
5.38
3.25
5.85
7.81
9.95
12.50
15.39
20.30
9.95
5.62
79
0.539
D/E ratiox
1.482
1.469
1.652
1.517
1.560
1.483
1.569
1.734
1.725
1.738
0.850
1.725
1.564
40
8.827
Enterprise value¥B
22.08
25.11
27.21
30.91
35.41
40.78
47.28
48.25
57.64
67.60
14.64
13.81%
12.65%
6
3.346
LT debt¥B
6.363
6.780
7.532
9.039
9.840
11.85
12.99
14.09
15.81
17.15
6.132
11.75%
10.69%
35
Revenue
¥13.03B
0.52%
1.00×
Cost of revenue
¥8.906B
0.59%
1.01×
Operating expenses
¥1.450B
(0.34%)
0.92×
Cash and investments
14.69%
Spread over hurdle
10.27%