2.723
Revenue¥B
5.467
5.718
6.050
6.490
6.970
7.461
7.816
8.453
8.965
9.425
2.940
6.22%
6.37%
12
25.94
Revenue growth%
5.76
7.72
8.52
7.16
7.34
7.52
5.68
4.87
2.01
0.40
10.28
4.87
6.46
54
18.55
Gross margin%
17.95
19.10
20.81
19.09
18.27
16.78
17.36
16.19
14.25
13.33
3.66
16.19
17.66
39
24.42
Operating margin%
28.05
28.10
25.11
27.43
25.30
24.41
23.96
21.30
20.27
23.05
27.28
23.05
24.76
49
12.64
Net margin%
19.13
21.94
23.73
22.71
24.55
24.21
25.89
28.50
27.57
28.76
17.41
27.57
24.38
79
19.71
P/E ratio (avg)x
13.99
16.24
19.14
21.16
23.55
26.77
30.12
33.39
34.25
37.10
34.20
33.39
25.16
40
37.36
EV/EBITx
38.98
36.51
36.81
34.27
37.09
34.61
38.22
37.16
35.80
32.46
25.44
35.80
36.66
27
21.54
FCF yield (avg)%
17.03
14.11
13.45
10.77
10.18
10.79
9.36
8.94
11.57
11.03
24.77
10.79
10.91
23
10.12
FCF margin%
0.40
0.40
2.09
0.40
3.37
5.69
7.42
7.38
7.64
6.91
29.65
7.38
4.53
57
0.177
FCF / Net incomex
1.339
1.460
1.523
1.525
1.594
1.581
1.588
1.504
1.339
1.406
0.840
1.504
1.513
70
6.03
ROIC%
13.93
16.54
17.46
19.18
19.22
17.53
16.13
18.44
15.57
13.99
29.53
16.13
17.00
80
12.39
Return on equity%
23.69
24.96
27.23
24.29
21.89
22.85
21.50
21.55
19.07
17.04
14.33
21.50
22.37
51
13.24
Return on assets%
8.52
10.68
13.62
12.32
13.18
11.82
11.89
11.58
11.82
13.27
5.93
11.82
11.86
61
60.99
EPS¥
143.87
157.56
172.03
172.39
161.37
151.91
154.01
145.17
137.07
155.41
66.01
(0.75%)
1.09%
—
20.31
EPS growth%
15.55
17.42
17.81
15.18
13.34
11.01
13.52
11.94
10.48
12.72
12.22
11.94
13.43
19
98.79
Bookvalue per sh¥
250.45
247.84
219.58
192.98
181.12
195.65
194.31
188.85
166.18
158.64
260.02
(2.62%)
(5.27%)
—
293.95
FCF per share¥
291.93
302.62
337.50
368.52
368.79
372.06
392.57
348.42
342.37
301.10
217.96
(3.97%)
1.41%
—
68.99
Dividend per sh¥
391.79
438.59
451.89
485.83
463.67
427.42
426.08
483.55
509.45
561.63
136.40
3.91%
4.88%
—
26.22
Div yield (avg)%
7.82
8.82
6.80
9.24
6.61
8.04
8.06
8.15
6.92
8.58
14.93
8.06
8.05
28
12.89
Payout ratio%
28.30
29.96
27.04
29.59
27.59
30.30
30.09
31.02
31.56
29.57
14.88
30.30
29.78
71
32.95
Shares (diluted)M
47.09
56.51
61.63
60.99
59.97
69.28
82.69
90.65
101.5
103.7
32.80
11.56%
9.01%
6
19.90
Buyback yield%
19.38
20.83
18.44
20.53
17.92
19.32
21.99
20.12
22.71
23.16
6.04
21.99
20.33
52
1.504
D/E ratiox
0.969
1.023
1.003
0.961
1.057
0.958
1.005
0.893
0.797
0.878
0.844
0.893
0.965
11
1.179
Enterprise value¥B
15.01
14.94
17.37
16.52
19.49
20.54
19.64
21.53
20.69
22.30
1.043
2.73%
5.28%
6
11.29
LT debt¥B
12.22
13.24
13.57
13.40
14.32
14.55
15.01
16.84
17.75
17.01
8.763
3.49%
4.17%
39
Revenue
¥9.425B
6.37%
1.00×
Cost of revenue
¥4.657B
6.07%
0.97×
Operating expenses
¥2.141B
6.47%
1.01×
Goodwill & intangibles
18.20%
Cash and investments
14.63%
Spread over hurdle
(0.66%)