6.285
Revenue¥B
7.507
8.151
8.484
8.963
9.472
10.08
10.82
11.34
12.14
12.84
6.570
6.27%
6.04%
65
29.82
Revenue growth%
9.70
11.71
9.07
11.91
14.42
11.84
10.91
8.47
8.17
10.27
12.12
10.27
10.59
41
22.07
Gross margin%
23.63
23.35
21.38
23.58
25.28
26.80
28.79
28.58
27.93
30.62
12.88
28.58
26.04
14
16.44
Operating margin%
26.28
23.55
24.49
24.61
24.68
26.49
24.84
25.80
24.25
26.01
27.02
25.80
24.76
16
28.72
Net margin%
30.76
29.27
26.35
25.69
26.32
25.05
24.87
26.28
23.92
24.85
23.99
24.87
25.98
73
26.83
P/E ratio (avg)x
27.70
32.30
30.65
35.69
35.97
40.04
37.80
36.73
36.98
35.79
33.13
36.98
35.88
43
13.63
EV/EBITx
23.86
26.40
28.08
24.95
23.91
21.35
19.62
20.62
22.14
19.70
24.45
20.62
23.00
13
3.82
FCF yield (avg)%
0.40
0.40
2.89
2.51
2.61
2.57
0.45
0.40
2.81
4.87
23.96
2.57
2.54
60
15.28
FCF margin%
29.00
31.92
34.49
32.59
30.84
29.05
31.42
28.54
30.02
31.00
18.43
30.02
30.92
78
0.849
FCF / Net incomex
0.441
0.471
0.416
0.443
0.385
0.373
0.353
0.307
0.273
0.280
1.519
0.307
0.379
87
13.47
ROIC%
18.39
17.29
16.28
18.23
17.03
14.18
11.65
13.34
12.98
11.12
12.29
12.98
15.23
49
6.10
Return on equity%
22.51
24.74
26.12
23.79
21.85
20.82
17.96
16.81
15.52
12.64
17.48
16.81
21.34
76
20.26
Return on assets%
25.52
25.44
24.36
21.98
22.20
20.78
17.78
17.94
16.99
19.69
5.13
17.94
21.38
42
23.56
EPS¥
113.69
128.79
126.38
145.88
170.84
170.12
188.39
179.45
201.42
231.58
24.97
6.27%
9.10%
—
17.25
EPS growth%
27.79
30.39
28.43
27.36
26.44
26.40
26.02
24.61
21.64
20.21
11.32
24.61
26.42
20
23.16
Bookvalue per sh¥
109.96
111.52
115.19
127.47
131.54
153.25
154.47
155.88
178.51
183.84
72.30
6.92%
6.57%
—
69.31
FCF per share¥
98.03
106.76
94.48
85.31
83.44
91.75
91.08
97.70
88.51
78.22
90.26
(1.28%)
(2.82%)
—
37.56
Dividend per sh¥
27.63
25.15
27.61
26.34
25.06
22.67
22.65
22.68
21.87
21.05
41.21
(3.42%)
(2.48%)
—
7.51
Div yield (avg)%
27.66
24.92
26.38
26.26
25.41
26.04
23.04
24.52
24.85
26.07
22.98
24.85
25.72
81
3.13
Payout ratio%
13.00
14.68
14.89
15.37
18.20
17.08
18.49
21.37
20.88
22.90
12.83
20.88
17.64
15
79.26
Shares (diluted)M
106.8
101.4
114.2
133.4
150.5
150.7
168.0
181.3
201.5
224.2
77.77
8.30%
8.08%
34
10.31
Buyback yield%
3.56
0.98
0.92
2.22
1.27
2.68
4.83
6.19
5.54
3.37
14.69
4.83
3.03
16
0.454
D/E ratiox
1.158
1.238
1.216
1.245
1.380
1.608
1.871
1.902
1.860
1.957
0.497
1.871
1.494
74
9.790
Enterprise value¥B
9.299
10.05
9.525
9.310
9.706
10.63
9.813
9.989
8.709
8.933
3.039
(1.64%)
(0.88%)
50
0.682
LT debt¥B
8.801
8.127
8.196
7.810
8.226
9.207
8.379
9.105
9.940
10.77
3.758
5.54%
1.47%
91
Revenue
¥12.84B
6.04%
1.00×
Cost of revenue
¥8.987B
6.04%
1.00×
Operating expenses
¥2.138B
6.55%
1.05×
Cash and investments
17.58%
Spread over hurdle
(0.44%)