16.71
Revenue¥B
13.84
14.53
15.42
16.32
16.85
17.31
17.67
18.45
18.73
19.17
17.50
2.62%
3.63%
9
19.93
Revenue growth%
18.08
20.59
18.57
19.46
19.34
20.28
23.12
22.68
25.51
24.40
11.80
23.12
20.44
50
17.90
Gross margin%
4.29
3.98
1.66
1.77
4.09
3.49
0.77
0.40
0.70
0.40
20.74
0.70
1.71
52
23.66
Operating margin%
7.98
7.88
7.45
7.75
7.01
9.66
9.46
9.33
11.86
11.56
4.90
9.66
8.65
57
10.10
Net margin%
13.54
15.36
12.51
12.01
11.21
12.01
13.51
13.18
10.91
8.79
8.02
12.01
12.26
79
19.51
P/E ratio (avg)x
17.68
17.53
17.71
16.31
18.03
19.96
21.83
21.90
22.66
21.00
25.82
21.83
19.00
67
26.40
EV/EBITx
22.35
19.96
17.95
18.62
18.69
19.39
17.03
17.99
18.76
19.66
36.79
18.76
18.72
29
17.13
FCF yield (avg)%
24.23
26.28
23.54
23.27
20.82
21.84
21.01
23.00
22.00
24.70
5.92
22.00
23.14
21
21.21
FCF margin%
20.02
20.44
17.66
17.93
17.47
17.59
15.86
18.02
19.43
17.76
22.84
17.76
17.84
47
0.369
FCF / Net incomex
2.082
2.171
2.312
2.330
2.452
2.582
2.841
3.077
3.275
3.800
1.071
3.077
2.517
82
26.01
ROIC%
17.45
16.81
15.96
13.79
16.26
19.17
18.58
18.07
15.36
12.72
29.11
18.07
16.53
73
16.45
Return on equity%
15.07
14.47
15.91
16.64
18.42
20.34
18.91
18.93
17.92
16.16
18.73
18.91
17.28
46
7.88
Return on assets%
7.68
5.29
4.11
5.30
7.50
9.40
11.65
13.65
16.08
14.67
2.40
13.65
8.54
30
323.65
EPS¥
377.47
411.20
414.72
452.34
472.58
428.91
393.91
360.43
406.17
433.93
350.58
(1.69%)
1.73%
—
11.06
EPS growth%
27.36
26.74
27.02
29.72
31.71
32.67
33.53
32.34
31.03
29.18
24.91
32.34
30.38
81
403.50
Bookvalue per sh¥
125.24
143.99
155.80
174.23
203.56
200.13
192.42
185.29
202.57
221.07
157.21
1.66%
7.18%
—
409.58
FCF per share¥
425.98
439.76
385.71
346.78
320.88
351.11
372.73
340.12
335.85
352.97
439.81
1.92%
(2.33%)
—
464.98
Dividend per sh¥
370.61
355.75
357.93
374.39
371.42
385.50
389.74
398.16
390.80
399.11
391.34
1.45%
1.59%
—
20.22
Div yield (avg)%
12.55
14.74
14.89
14.64
12.67
13.67
11.34
8.40
10.24
12.35
23.35
11.34
12.61
86
5.52
Payout ratio%
14.15
12.31
14.63
14.88
15.21
17.92
17.66
17.61
15.82
14.44
2.66
17.61
15.04
70
30.61
Shares (diluted)M
25.38
25.02
27.37
24.50
25.77
26.13
25.18
26.72
27.02
27.37
30.34
1.21%
1.01%
54
7.00
Buyback yield%
28.28
29.81
31.65
31.42
32.92
31.35
31.05
28.98
31.56
30.46
21.34
31.05
31.20
79
0.564
D/E ratiox
0.949
0.875
0.820
0.936
0.875
0.968
0.895
0.976
1.080
1.013
0.764
0.976
0.943
75
3.971
Enterprise value¥B
7.583
8.287
9.155
8.161
7.159
6.717
7.364
7.720
7.346
7.264
6.043
0.29%
(1.78%)
8
10.08
LT debt¥B
10.84
9.989
9.000
8.030
7.955
8.080
8.775
8.223
7.334
6.317
10.47
(4.51%)
(5.08%)
85
Revenue
¥19.17B
3.63%
1.00×
Cost of revenue
¥9.306B
3.71%
1.01×
Operating expenses
¥3.639B
3.56%
0.99×
Cash and investments
17.27%
Spread over hurdle
10.97%