2.625
Revenue¥B
7.526
7.962
8.253
8.862
9.266
9.762
10.25
11.01
11.76
12.42
2.859
6.03%
5.81%
77
17.46
Revenue growth%
28.03
27.48
27.46
27.23
29.16
30.97
30.60
27.75
27.47
30.27
20.15
30.27
27.89
30
17.20
Gross margin%
29.46
29.02
27.82
25.32
23.04
23.14
24.44
21.55
21.78
24.65
20.20
23.14
24.54
84
21.10
Operating margin%
9.77
11.06
8.83
8.11
5.15
4.41
2.89
1.18
3.02
3.25
2.14
3.02
4.78
56
10.03
Net margin%
29.86
27.27
25.70
25.79
27.30
29.56
30.55
30.55
30.38
31.94
17.47
30.55
29.71
74
24.03
P/E ratio (avg)x
7.794
8.403
9.217
9.765
9.754
9.932
9.830
11.39
13.67
14.05
10.59
11.39
9.798
52
15.88
EV/EBITx
18.86
19.85
21.56
21.94
21.31
23.19
23.56
24.15
23.16
21.40
17.49
23.19
21.75
23
14.30
FCF yield (avg)%
16.42
17.83
19.00
17.52
19.09
20.69
18.00
16.99
18.95
19.71
7.52
18.95
18.47
89
11.61
FCF margin%
13.57
10.93
12.31
15.22
15.33
12.46
12.92
10.31
8.18
7.66
7.05
10.31
12.38
12
0.520
FCF / Net incomex
1.847
2.007
1.901
1.921
1.913
1.976
2.120
2.071
2.014
2.005
0.459
2.014
1.991
7
10.22
ROIC%
19.78
22.39
20.55
22.34
23.30
23.97
22.99
24.21
23.90
25.15
25.65
23.97
23.15
35
16.39
Return on equity%
17.00
19.32
21.67
18.70
21.22
22.74
22.13
23.66
23.42
26.26
12.85
23.42
21.90
60
19.06
Return on assets%
30.73
28.73
25.90
23.06
20.83
18.02
19.37
21.94
21.95
21.17
14.19
21.17
21.95
78
148.20
EPS¥
167.57
197.65
218.59
253.05
257.74
270.12
294.44
356.97
407.87
488.08
154.35
13.62%
11.78%
—
23.17
EPS growth%
18.13
20.20
20.92
17.95
17.08
14.79
13.43
15.96
13.65
10.97
27.27
13.65
16.52
74
305.29
Bookvalue per sh¥
450.13
445.41
477.16
480.62
549.95
552.29
553.37
547.99
563.07
584.33
201.38
1.22%
3.45%
—
208.59
FCF per share¥
291.15
271.41
263.73
262.35
265.18
251.30
265.47
236.22
233.72
224.62
303.62
(3.27%)
(1.73%)
—
127.68
Dividend per sh¥
364.17
373.20
413.78
396.34
451.17
491.20
476.03
563.70
630.81
705.97
172.84
9.37%
7.05%
—
14.45
Div yield (avg)%
8.38
10.40
7.44
8.55
7.80
10.25
12.32
12.13
11.95
9.70
4.40
11.95
9.97
29
17.49
Payout ratio%
12.17
12.57
13.54
12.06
10.29
11.64
14.21
12.69
11.38
12.64
15.53
12.64
12.37
87
24.27
Shares (diluted)M
21.77
22.11
22.26
22.34
23.03
20.64
17.68
16.23
13.80
13.76
24.12
(9.79%)
(4.00%)
8
8.82
Buyback yield%
13.41
14.14
13.54
15.39
17.88
15.87
16.55
18.10
17.38
15.27
6.56
16.55
15.63
66
1.289
D/E ratiox
1.059
1.069
1.084
1.218
1.271
1.355
1.373
1.289
1.420
1.400
0.871
1.373
1.280
43
0.741
Enterprise value¥B
4.643
4.877
5.143
5.838
6.572
7.516
8.173
9.171
10.02
11.04
0.462
10.93%
8.55%
9
5.667
LT debt¥B
6.844
6.844
6.858
7.728
7.690
7.327
7.355
8.481
8.936
8.753
6.974
2.62%
3.19%
33
Revenue
¥12.42B
5.81%
1.00×
Cost of revenue
¥8.180B
5.70%
0.99×
Operating expenses
¥2.132B
6.11%
1.03×
Goodwill & intangibles
19.68%
Cash and investments
17.62%
Spread over hurdle
(3.19%)