3.193
Revenue¥B
4.425
4.428
4.629
4.839
4.925
4.984
5.084
5.078
5.152
5.175
3.263
0.99%
1.79%
47
2.89
Revenue growth%
25.77
23.75
20.86
18.52
15.89
13.40
16.31
17.36
15.28
17.62
9.14
16.31
17.49
50
29.25
Gross margin%
24.32
27.21
24.87
26.21
24.43
21.97
22.87
21.17
23.81
25.23
6.22
22.87
24.37
70
24.80
Operating margin%
17.07
18.80
16.44
18.10
17.11
17.16
18.90
19.17
20.75
20.41
25.23
19.17
18.45
44
24.40
Net margin%
10.98
8.05
7.18
6.54
5.35
6.59
4.36
2.81
0.40
2.07
2.98
2.81
5.95
62
15.50
P/E ratio (avg)x
11.59
12.42
14.41
14.61
15.88
16.08
18.44
18.07
21.11
24.08
25.27
18.44
15.98
22
17.28
EV/EBITx
38.72
37.57
37.01
36.10
38.26
37.47
41.39
42.51
47.30
48.71
26.27
42.51
38.49
15
8.65
FCF yield (avg)%
31.39
32.85
33.69
31.65
28.79
29.06
29.06
26.51
25.18
25.79
5.16
26.51
29.06
49
21.16
FCF margin%
10.58
13.35
14.72
14.91
13.16
14.73
17.09
15.65
17.72
15.45
4.15
15.65
14.82
48
0.481
FCF / Net incomex
0.826
0.820
0.774
0.687
0.745
0.819
0.901
0.917
0.980
1.026
1.640
0.917
0.823
83
25.80
ROIC%
6.84
9.33
11.37
9.04
11.41
11.31
9.13
10.67
10.29
8.43
18.02
10.29
9.81
61
15.18
Return on equity%
29.94
31.85
32.90
30.21
33.05
34.04
33.18
31.65
30.61
29.74
3.28
31.65
31.75
87
4.96
Return on assets%
13.73
11.35
9.07
9.07
6.14
6.72
3.99
6.56
4.33
6.96
5.97
6.56
6.84
83
86.94
EPS¥
27.35
23.81
22.67
19.27
19.50
17.66
16.75
16.62
14.42
12.81
89.26
(8.06%)
(8.16%)
—
23.79
EPS growth%
5.81
8.45
10.63
8.98
11.97
14.92
16.77
14.33
15.75
16.11
6.31
15.75
13.15
85
73.27
Bookvalue per sh¥
95.58
109.41
124.75
128.27
140.47
153.76
171.76
176.82
209.96
244.24
75.23
11.70%
9.97%
—
182.76
FCF per share¥
309.09
336.54
341.85
376.58
387.15
395.24
450.74
530.00
621.05
680.22
102.80
11.93%
10.28%
—
189.48
Dividend per sh¥
143.13
164.12
161.94
168.01
188.66
191.71
200.67
192.76
211.20
234.94
102.36
4.49%
6.39%
—
17.56
Div yield (avg)%
24.62
22.41
21.71
20.38
22.83
23.63
26.27
23.36
22.35
21.19
23.96
23.36
22.62
42
9.32
Payout ratio%
0.48
0.83
0.40
0.40
2.84
1.06
1.83
1.71
3.21
1.55
27.27
1.71
1.31
38
17.23
Shares (diluted)M
35.82
41.34
40.93
41.49
47.35
48.60
54.12
63.09
69.53
76.46
17.44
10.06%
9.41%
12
16.79
Buyback yield%
16.92
18.40
19.11
17.39
15.39
13.27
15.62
14.32
15.23
12.72
3.36
14.32
15.51
84
0.880
D/E ratiox
0.937
0.850
0.848
0.858
0.828
0.747
0.805
0.868
0.928
0.843
0.898
0.843
0.849
66
2.569
Enterprise value¥B
5.577
5.992
6.180
6.748
7.948
9.428
11.14
11.36
12.04
12.11
0.316
8.79%
10.03%
82
2.653
LT debt¥B
0.825
0.804
0.913
1.074
1.193
1.167
1.272
1.378
1.548
1.603
2.740
6.09%
8.78%
33
Revenue
¥5.175B
1.79%
1.00×
Cost of revenue
¥2.428B
1.80%
1.00×
Operating expenses
¥1.118B
1.80%
1.00×
Cash and investments
17.89%
Goodwill & intangibles
17.22%
Spread over hurdle
17.21%