3.523
Revenue¥B
6.894
6.996
7.149
7.354
7.271
7.299
7.465
7.383
7.357
7.423
3.938
0.41%
1.00%
82
16.18
Revenue growth%
9.02
7.42
6.85
6.71
4.62
6.23
3.87
3.36
2.11
0.40
16.21
3.36
5.43
28
15.78
Gross margin%
21.31
22.83
25.52
25.75
25.22
26.75
24.21
25.65
25.86
28.04
6.67
25.86
25.59
38
7.38
Operating margin%
3.13
1.10
0.69
0.40
0.40
1.42
3.27
5.69
7.82
5.76
6.70
5.69
2.28
21
6.99
Net margin%
31.99
33.03
33.72
30.97
29.91
29.55
32.46
34.40
34.39
33.01
23.74
33.01
32.73
17
6.179
P/E ratio (avg)x
28.46
27.63
26.60
25.13
27.79
26.85
26.50
24.82
21.81
21.53
25.17
24.82
26.55
7
37.09
EV/EBITx
14.20
14.18
15.26
16.47
16.04
17.29
17.65
16.30
15.56
17.45
34.66
17.29
16.17
75
3.73
FCF yield (avg)%
19.01
18.41
16.83
19.05
21.37
20.46
20.06
22.79
20.32
22.63
15.77
20.46
20.19
79
25.04
FCF margin%
16.62
15.68
16.80
16.21
17.77
15.81
16.42
16.26
14.86
13.35
18.65
15.81
16.23
38
0.479
FCF / Net incomex
1.459
1.542
1.780
1.818
1.936
1.818
1.735
1.788
2.010
2.137
1.708
1.818
1.803
30
21.62
ROIC%
3.95
6.51
9.07
7.53
10.46
12.75
10.50
8.61
9.08
10.50
8.40
10.50
9.07
95
26.98
Return on equity%
8.31
11.26
13.53
11.65
10.58
8.87
11.50
13.56
11.93
10.46
12.01
11.50
11.38
37
6.83
Return on assets%
18.87
20.02
22.59
24.76
25.75
24.47
22.31
24.51
27.50
26.49
18.30
24.51
24.49
36
50.00
EPS¥
43.62
42.24
44.21
40.48
44.62
48.19
46.23
51.21
49.15
51.60
54.79
2.95%
2.26%
—
9.33
EPS growth%
24.98
24.13
22.41
21.93
23.80
25.47
26.93
28.39
26.49
29.37
22.45
26.93
25.23
17
53.76
Bookvalue per sh¥
133.75
148.20
151.48
146.25
150.53
172.93
160.21
162.84
169.90
172.59
65.25
2.77%
3.43%
—
51.38
FCF per share¥
100.14
99.32
102.24
107.19
121.86
120.76
136.72
143.62
170.39
198.56
42.41
10.26%
8.28%
—
107.16
Dividend per sh¥
43.48
43.80
48.57
53.21
56.95
50.56
52.39
47.00
46.93
50.60
53.33
(2.34%)
1.61%
—
8.77
Div yield (avg)%
27.24
26.17
26.42
25.29
23.74
23.40
24.84
24.78
22.65
20.42
15.51
23.40
24.81
45
2.67
Payout ratio%
19.33
21.59
21.63
19.19
18.55
19.82
21.56
22.48
24.58
23.21
18.83
22.48
21.58
79
38.45
Shares (diluted)M
42.27
49.35
47.58
53.25
52.96
49.53
49.72
55.68
64.41
66.69
38.03
4.72%
4.79%
90
14.30
Buyback yield%
3.27
1.33
1.95
0.40
0.40
0.47
0.40
2.72
0.40
1.72
10.20
0.47
0.90
32
0.955
D/E ratiox
2.682
2.921
3.378
3.179
3.489
3.425
3.328
3.901
4.193
4.798
1.716
3.901
3.402
53
4.095
Enterprise value¥B
1.093
1.067
1.218
1.257
1.403
1.362
1.556
1.812
2.083
2.256
1.846
9.96%
8.71%
45
4.382
LT debt¥B
2.945
2.790
2.778
3.155
3.475
3.537
4.137
4.289
4.856
5.113
5.403
8.03%
6.48%
46
Revenue
¥7.423B
1.00%
1.00×
Cost of revenue
¥4.688B
1.27%
1.03×
Operating expenses
¥1.350B
0.62%
0.96×
Cash and investments
17.46%
Goodwill & intangibles
16.50%
Spread over hurdle
47.54%