3.481
Revenue¥B
8.488
8.744
9.193
9.453
10.04
10.27
10.75
11.23
11.55
11.79
3.759
3.26%
3.93%
82
10.20
Revenue growth%
24.91
23.79
24.48
22.06
24.17
25.79
27.24
25.46
26.17
26.48
4.75
26.17
25.18
61
20.48
Gross margin%
16.37
14.96
16.43
16.08
15.65
15.69
17.78
17.58
18.60
17.69
10.06
17.69
16.40
43
21.65
Operating margin%
16.82
19.31
16.54
17.76
16.04
14.82
12.73
11.54
9.54
11.24
5.20
11.54
15.43
15
16.10
Net margin%
5.39
6.29
7.86
7.79
8.16
5.36
7.26
7.10
9.78
8.77
24.73
7.26
7.53
25
23.86
P/E ratio (avg)x
10.08
9.554
9.181
9.746
9.046
8.593
9.223
9.723
9.440
9.917
37.77
9.440
9.497
34
10.94
EV/EBITx
4.705
4.922
5.198
4.878
4.988
5.251
5.680
5.166
5.143
5.353
35.61
5.251
5.154
81
9.73
FCF yield (avg)%
28.45
28.67
26.67
27.59
29.50
30.73
32.72
34.75
37.08
36.98
18.19
34.75
30.11
62
3.19
FCF margin%
11.60
11.37
13.37
14.41
11.99
11.00
9.93
10.62
13.28
12.63
29.27
11.00
11.80
14
1.707
FCF / Net incomex
1.058
1.060
1.171
1.233
1.372
1.398
1.566
1.542
1.673
1.852
0.933
1.566
1.385
81
12.67
ROIC%
6.09
4.10
1.46
1.35
3.72
0.99
0.40
0.40
0.40
3.07
17.72
0.40
1.40
91
5.27
Return on equity%
14.67
15.58
14.01
13.63
16.02
14.74
17.23
18.31
16.66
17.41
6.30
17.23
15.80
49
25.73
Return on assets%
17.55
17.57
19.80
19.94
21.97
21.07
18.24
20.05
18.35
21.26
14.21
20.05
19.87
76
329.52
EPS¥
168.53
145.57
133.77
131.63
113.73
107.49
108.44
108.83
114.39
100.38
344.54
(2.47%)
(5.88%)
—
27.83
EPS growth%
18.58
21.04
19.67
19.89
19.59
17.74
16.73
16.49
14.65
17.62
23.48
16.73
18.16
77
236.69
Bookvalue per sh¥
319.88
314.63
284.51
272.38
231.53
245.72
256.31
219.88
227.00
216.07
184.80
(1.37%)
(3.25%)
—
210.19
FCF per share¥
167.48
191.76
214.56
240.21
285.77
314.67
325.54
341.24
394.05
404.49
470.12
7.20%
10.05%
—
277.78
Dividend per sh¥
359.13
308.40
311.86
312.54
290.05
300.81
274.99
289.01
262.00
269.79
230.58
(1.44%)
(3.79%)
—
3.99
Div yield (avg)%
22.95
20.66
18.57
15.90
15.82
14.92
11.98
14.55
13.11
12.04
2.76
13.11
15.37
52
15.85
Payout ratio%
8.74
11.12
13.83
15.97
17.68
19.28
21.04
20.16
19.54
21.29
25.13
20.16
18.48
33
8.431
Shares (diluted)M
7.430
6.790
6.778
6.047
5.981
5.521
5.826
5.263
4.974
5.235
8.339
(2.63%)
(4.60%)
73
27.72
Buyback yield%
34.61
36.27
33.45
31.64
31.43
32.62
34.30
31.44
33.00
32.77
22.40
32.77
32.89
29
0.261
D/E ratiox
1.798
2.127
2.260
2.523
2.699
2.794
2.804
3.291
3.828
3.817
0.128
3.291
2.746
48
8.759
Enterprise value¥B
7.167
7.677
8.484
7.680
6.970
6.505
6.413
6.083
6.760
7.169
0.936
0.56%
0.50%
87
5.363
LT debt¥B
9.154
8.210
7.954
7.991
8.150
8.786
7.930
8.478
8.763
9.021
8.133
2.05%
(1.50%)
43
Revenue
¥11.79B
3.93%
1.00×
Cost of revenue
¥7.523B
4.05%
1.01×
Operating expenses
¥2.736B
3.63%
0.97×
Cash and investments
18.19%
Spread over hurdle
(2.92%)