8.888
Revenue¥B
4.513
4.762
5.179
5.572
5.820
6.125
6.492
7.036
7.482
7.978
9.351
6.51%
6.54%
51
28.70
Revenue growth%
13.72
11.94
14.68
11.77
11.81
13.60
15.12
12.16
13.97
11.71
27.54
13.60
12.88
12
12.28
Gross margin%
19.66
16.70
14.27
16.27
17.62
17.41
15.37
14.25
15.04
17.72
20.86
15.37
16.48
23
23.98
Operating margin%
27.74
26.09
26.30
28.19
29.52
31.24
29.72
27.69
27.15
30.08
18.86
29.72
27.97
71
23.46
Net margin%
17.06
15.20
15.83
17.88
19.21
16.35
15.59
16.69
14.73
16.02
2.35
16.02
16.19
43
25.54
P/E ratio (avg)x
51.48
52.19
53.60
55.41
62.29
65.27
69.83
68.35
82.60
88.21
17.15
69.83
63.78
72
21.15
EV/EBITx
42.49
44.97
45.62
47.00
53.13
59.64
62.60
71.81
70.07
77.49
23.68
70.07
56.38
53
22.57
FCF yield (avg)%
30.27
29.21
30.85
32.64
35.30
37.54
35.61
35.65
36.77
38.09
3.79
36.77
35.45
94
6.64
FCF margin%
6.40
6.42
6.53
5.48
8.32
8.14
9.62
10.01
8.64
11.58
21.56
9.62
8.23
93
0.212
FCF / Net incomex
0.286
0.272
0.275
0.255
0.221
0.193
0.193
0.178
0.162
0.163
0.841
0.178
0.207
83
21.47
ROIC%
14.47
12.67
14.82
17.74
15.03
16.44
16.42
18.98
20.86
19.78
14.39
18.98
16.43
84
5.34
Return on equity%
29.89
29.60
26.69
25.43
24.40
25.39
27.56
29.56
29.74
29.27
26.47
29.27
28.42
10
5.49
Return on assets%
0.40
3.11
2.24
4.19
5.37
7.90
5.56
7.38
6.96
7.38
27.64
7.38
5.47
16
284.05
EPS¥
73.28
83.56
97.29
100.95
114.73
125.93
146.24
165.88
172.01
164.15
294.13
7.43%
7.91%
—
28.62
EPS growth%
13.98
15.97
16.75
18.59
18.18
20.68
19.79
17.28
16.86
19.21
8.30
19.21
17.73
88
76.42
Bookvalue per sh¥
216.33
218.48
222.28
241.06
281.98
314.72
308.91
323.45
329.97
322.10
153.78
2.70%
4.03%
—
180.84
FCF per share¥
183.57
169.69
180.20
192.22
177.12
169.45
169.02
184.00
189.34
202.16
88.80
2.68%
0.69%
—
168.11
Dividend per sh¥
132.01
124.71
133.60
119.23
120.46
109.99
113.29
100.66
91.90
92.57
210.97
(5.13%)
(4.13%)
—
15.48
Div yield (avg)%
23.23
20.69
18.57
18.64
21.42
20.15
19.03
17.76
19.63
21.47
27.77
19.63
19.89
33
25.37
Payout ratio%
12.60
15.13
17.90
19.81
21.73
23.48
24.29
24.04
21.44
21.90
5.98
23.48
21.58
89
25.15
Shares (diluted)M
35.71
36.63
38.63
40.22
41.16
49.44
56.04
56.66
63.26
65.39
25.39
9.70%
7.14%
36
6.69
Buyback yield%
25.37
25.10
26.96
24.12
22.69
21.64
24.04
24.04
22.27
20.67
24.08
22.27
24.04
36
0.306
D/E ratiox
1.418
1.287
1.344
1.358
1.436
1.546
1.391
1.378
1.255
1.304
0.783
1.378
1.368
22
9.389
Enterprise value¥B
10.14
10.61
9.902
10.08
10.97
11.32
12.67
11.67
10.74
11.81
7.228
1.50%
1.70%
94
3.530
LT debt¥B
0.606
0.578
0.573
0.620
0.529
0.490
0.532
0.520
0.544
0.484
9.407
(1.76%)
(1.50%)
22
Revenue
¥7.978B
6.54%
1.00×
Cost of revenue
¥4.445B
6.38%
0.99×
Operating expenses
¥1.028B
7.11%
1.05×
Cash and investments
16.82%
Goodwill & intangibles
16.03%
Spread over hurdle
84.92%