6.538
Revenue¥B
8.739
9.062
9.537
10.00
10.17
10.69
11.20
11.83
12.30
12.69
7.004
4.54%
4.32%
89
16.13
Revenue growth%
27.00
27.57
26.83
24.73
24.45
21.82
22.66
24.88
22.10
22.63
26.15
22.63
24.59
34
2.91
Gross margin%
21.71
18.81
20.85
19.23
21.05
23.89
22.63
22.65
24.62
22.63
22.04
22.65
22.17
26
17.72
Operating margin%
26.33
25.61
28.26
30.13
29.77
28.86
29.98
27.36
26.53
23.65
25.43
27.36
27.81
87
10.87
Net margin%
19.80
17.39
14.57
13.80
12.80
14.96
12.94
10.90
11.21
10.47
24.67
11.21
13.37
63
22.17
P/E ratio (avg)x
26.44
28.42
25.94
28.06
24.85
21.97
19.45
18.85
20.68
19.04
21.62
19.45
23.41
60
24.15
EV/EBITx
21.77
24.72
25.37
29.39
34.82
36.18
40.85
44.94
49.19
55.49
19.98
44.94
35.50
8
22.05
FCF yield (avg)%
29.90
31.64
31.16
29.70
31.02
29.90
28.74
28.66
27.35
24.67
23.09
28.66
29.80
8
14.39
FCF margin%
25.39
28.32
25.52
25.90
25.66
24.74
25.28
24.97
23.44
25.18
4.88
24.97
25.33
48
0.336
FCF / Net incomex
2.483
2.602
3.054
3.441
3.965
3.920
4.594
4.825
4.765
5.712
0.770
4.765
3.943
70
28.94
ROIC%
7.24
10.19
11.84
10.45
13.38
10.39
10.00
12.60
13.81
12.40
16.58
12.40
11.14
77
15.05
Return on equity%
25.07
25.91
24.25
27.25
27.05
26.01
26.28
27.04
27.76
30.76
7.99
27.04
26.66
25
6.16
Return on assets%
14.95
15.64
18.04
18.75
19.58
20.12
17.61
20.11
20.37
19.10
20.13
20.11
18.93
79
32.16
EPS¥
75.51
85.61
79.00
77.92
71.06
66.23
65.76
66.54
65.25
72.00
34.59
0.26%
(0.14%)
—
10.40
EPS growth%
9.37
10.99
11.05
9.79
11.37
9.69
7.80
10.36
10.71
13.43
20.14
10.36
10.53
77
131.66
Bookvalue per sh¥
119.28
129.33
142.66
146.10
134.97
150.78
165.55
173.46
165.28
154.97
32.19
2.80%
3.48%
—
110.96
FCF per share¥
76.82
75.02
81.59
87.75
84.86
81.28
77.58
71.40
67.49
69.32
127.26
(3.97%)
(1.57%)
—
80.63
Dividend per sh¥
131.69
128.13
136.41
142.81
147.98
137.66
153.09
160.87
172.27
189.60
30.62
5.08%
3.33%
—
8.98
Div yield (avg)%
19.56
19.73
17.27
18.47
18.35
20.85
18.31
19.98
21.90
22.79
21.22
20.85
19.64
82
12.64
Payout ratio%
10.29
10.65
12.11
9.83
10.04
7.49
5.57
7.77
5.97
8.90
17.84
7.49
9.37
33
31.20
Shares (diluted)M
41.95
42.44
43.06
41.75
37.26
38.07
37.88
37.87
36.03
33.91
30.67
(1.87%)
(1.10%)
44
2.30
Buyback yield%
16.66
18.62
17.37
16.20
18.20
19.59
19.05
17.40
14.83
16.13
20.94
17.40
17.38
55
0.870
D/E ratiox
0.494
0.532
0.495
0.472
0.430
0.385
0.393
0.340
0.336
0.326
1.496
0.340
0.411
88
5.316
Enterprise value¥B
2.857
2.805
3.031
3.250
3.243
3.712
4.002
3.893
3.949
4.240
3.371
5.51%
4.26%
87
6.348
LT debt¥B
1.166
1.001
1.069
0.961
0.906
0.825
0.842
0.794
0.790
0.781
10.31
(2.93%)
(4.16%)
81
Revenue
¥12.69B
4.32%
1.00×
Cost of revenue
¥7.767B
4.51%
1.02×
Operating expenses
¥2.573B
4.15%
0.98×
Cash and investments
17.35%
Spread over hurdle
(0.26%)