5.878
Revenue¥B
9.932
10.42
10.74
11.26
11.51
11.88
12.49
12.86
13.26
13.83
6.209
3.73%
3.75%
37
19.61
Revenue growth%
7.61
6.72
6.41
7.12
8.44
9.53
12.10
9.28
7.03
4.40
9.43
9.28
7.36
89
12.22
Gross margin%
12.28
12.47
11.34
9.66
7.55
4.94
3.49
2.99
2.52
4.06
9.13
3.49
6.24
48
23.75
Operating margin%
21.49
19.14
20.32
20.98
22.81
25.70
26.92
28.17
28.28
30.51
21.38
28.17
24.26
41
10.28
Net margin%
13.29
11.91
10.05
11.52
12.48
12.32
13.32
12.91
12.57
13.35
20.74
12.91
12.53
43
32.54
P/E ratio (avg)x
33.63
34.31
31.19
30.15
32.59
34.85
36.18
38.40
37.84
38.40
8.415
37.84
34.58
50
37.64
EV/EBITx
8.256
9.024
10.59
10.22
10.91
12.31
13.75
14.54
15.85
17.32
29.43
14.54
11.61
30
2.66
FCF yield (avg)%
21.06
23.87
25.72
24.06
25.24
25.39
26.91
28.86
30.01
31.36
8.03
28.86
25.56
49
16.28
FCF margin%
21.56
19.21
21.85
20.61
18.68
16.96
17.01
15.69
13.38
13.30
23.84
15.69
17.84
31
1.156
FCF / Net incomex
0.964
1.023
0.930
0.812
0.807
0.707
0.740
0.744
0.748
0.687
1.708
0.740
0.777
59
20.18
ROIC%
22.59
24.80
22.91
21.61
21.40
23.31
25.90
25.52
24.09
25.72
12.03
25.52
23.70
57
26.89
Return on equity%
15.06
15.19
12.53
13.04
11.46
10.61
10.32
12.10
9.86
11.08
14.52
10.61
11.78
53
27.67
Return on assets%
14.14
17.08
16.91
19.30
20.52
19.58
19.46
18.09
18.08
19.35
15.83
19.35
18.70
15
122.29
EPS¥
396.54
433.11
471.16
513.08
492.71
535.15
570.23
632.44
634.49
733.05
125.06
8.27%
8.08%
—
18.27
EPS growth%
11.26
8.53
10.57
12.89
14.55
15.21
15.23
16.33
15.24
12.52
5.19
15.23
13.72
93
268.11
Bookvalue per sh¥
196.13
222.78
251.33
239.77
253.43
258.33
287.76
300.50
321.86
371.13
229.38
7.93%
7.48%
—
299.45
FCF per share¥
350.79
406.14
417.13
410.58
409.73
454.01
422.82
423.11
440.62
446.03
180.81
1.71%
2.92%
—
239.01
Dividend per sh¥
370.16
344.93
367.01
352.10
347.44
372.90
354.65
392.45
371.42
377.32
230.38
1.66%
0.70%
—
3.59
Div yield (avg)%
22.11
24.70
22.03
21.60
24.32
27.16
24.68
27.42
27.24
25.15
16.23
27.16
24.69
35
27.86
Payout ratio%
0.40
0.40
0.40
0.40
0.40
3.28
3.85
1.90
4.17
1.46
12.94
3.28
0.93
8
26.36
Shares (diluted)M
27.44
27.26
32.21
30.97
29.62
32.42
34.28
37.81
38.60
39.88
26.15
6.13%
4.62%
83
8.76
Buyback yield%
37.60
36.95
36.49
34.73
33.77
31.66
29.13
29.80
29.46
27.26
9.06
29.46
32.71
72
0.639
D/E ratiox
1.789
2.003
2.219
2.171
2.561
2.804
2.816
2.854
2.886
3.475
0.283
2.854
2.682
27
6.210
Enterprise value¥B
7.139
6.735
6.882
7.026
7.098
7.773
7.165
6.691
7.447
8.280
7.402
3.13%
1.34%
66
9.430
LT debt¥B
3.183
3.443
3.395
3.673
3.756
4.012
4.776
4.998
5.730
6.285
6.339
10.84%
7.83%
89
Revenue
¥13.83B
3.75%
1.00×
Cost of revenue
¥9.070B
3.41%
0.97×
Operating expenses
¥3.517B
4.33%
1.06×
Cash and investments
17.78%
Goodwill & intangibles
17.10%
Spread over hurdle
(3.36%)