0.617
Revenue¥B
4.345
4.481
4.600
4.621
4.815
4.899
5.069
5.206
5.378
5.448
0.636
2.50%
2.72%
30
26.47
Revenue growth%
25.76
26.59
24.44
23.82
22.54
23.67
23.31
21.22
19.69
19.57
20.86
21.22
23.49
91
27.23
Gross margin%
25.31
25.56
25.83
28.37
29.83
29.53
30.48
32.64
34.81
35.45
5.57
32.64
29.68
66
14.28
Operating margin%
7.71
9.48
9.17
6.22
3.74
0.98
1.36
0.40
2.14
3.28
8.44
1.36
3.51
42
10.93
Net margin%
10.04
12.52
9.87
10.56
9.38
9.61
11.80
13.98
16.89
18.75
25.34
13.98
11.18
75
31.01
P/E ratio (avg)x
24.99
27.10
27.09
25.52
29.12
31.72
36.41
38.98
43.81
48.39
25.32
38.98
30.42
49
33.39
EV/EBITx
9.779
8.679
7.850
7.515
6.578
6.680
6.029
5.265
4.606
4.718
24.36
5.265
6.629
62
9.57
FCF yield (avg)%
32.50
33.60
36.22
39.01
39.30
38.27
38.00
36.84
34.69
33.16
20.03
36.84
36.53
93
14.77
FCF margin%
21.29
23.59
23.94
22.11
21.83
22.38
23.39
25.07
22.46
25.37
22.33
23.39
22.92
63
0.420
FCF / Net incomex
1.126
1.045
1.095
1.155
1.073
0.990
1.095
1.032
1.047
1.170
0.918
1.047
1.084
89
11.02
ROIC%
5.03
7.29
7.56
9.03
11.65
10.29
8.62
9.24
10.80
10.57
14.97
10.29
9.14
17
29.46
Return on equity%
0.65
2.29
1.67
0.40
3.17
3.27
0.40
2.17
0.40
0.40
28.40
0.40
1.16
64
3.14
Return on assets%
1.56
3.58
5.91
5.31
6.47
8.28
10.06
9.71
7.74
5.98
14.20
8.28
6.22
40
31.50
EPS¥
96.94
110.11
121.44
118.55
121.85
133.61
147.27
158.35
181.88
208.03
33.95
11.29%
9.54%
—
17.40
EPS growth%
12.49
15.05
13.15
14.24
14.28
13.37
10.99
11.80
9.19
9.00
4.83
10.99
12.82
46
120.34
Bookvalue per sh¥
90.83
82.87
77.32
75.51
73.64
66.23
67.48
73.16
75.13
77.94
103.63
1.14%
(1.96%)
—
84.59
FCF per share¥
148.27
160.14
174.87
192.76
222.07
217.08
212.55
226.40
266.33
273.58
91.08
4.26%
6.24%
—
37.22
Dividend per sh¥
113.33
121.60
129.25
142.25
158.41
143.73
139.71
156.60
170.62
173.22
61.05
1.80%
5.38%
—
10.56
Div yield (avg)%
16.43
18.65
19.67
20.45
19.26
16.33
17.45
20.12
19.03
20.47
10.17
19.03
19.15
33
15.19
Payout ratio%
26.82
27.94
28.08
27.35
29.93
28.20
26.39
24.96
23.07
21.71
6.09
24.96
27.08
87
22.49
Shares (diluted)M
33.21
38.17
43.85
44.37
50.52
56.89
57.36
58.99
69.86
68.84
22.33
6.38%
8.59%
21
15.49
Buyback yield%
24.04
23.37
22.74
25.40
24.19
26.05
28.35
29.56
31.47
31.67
9.51
29.56
25.73
35
0.693
D/E ratiox
0.492
0.475
0.484
0.490
0.562
0.633
0.654
0.637
0.692
0.690
1.753
0.654
0.598
28
2.851
Enterprise value¥B
0.866
0.916
1.012
1.128
1.240
1.119
1.027
1.054
1.059
1.015
0.506
(3.93%)
2.19%
26
2.611
LT debt¥B
3.261
3.266
3.072
2.745
2.756
2.558
2.775
2.732
2.812
2.475
3.240
(2.13%)
(2.63%)
88
Revenue
¥5.448B
2.72%
1.00×
Cost of revenue
¥3.064B
2.24%
0.95×
Operating expenses
¥1.147B
3.21%
1.05×
Cash and investments
19.35%
Goodwill & intangibles
17.29%
Spread over hurdle
21.68%