1.405
Revenue¥B
7.318
7.605
7.722
8.074
8.285
8.516
8.774
9.152
9.512
9.752
1.453
3.31%
3.24%
23
27.15
Revenue growth%
5.26
4.74
2.81
4.82
6.16
3.93
2.79
0.40
0.40
0.40
5.42
0.40
3.37
42
3.29
Gross margin%
19.71
16.93
16.11
14.51
15.29
15.05
15.83
16.90
18.02
16.49
13.08
16.49
16.30
8
21.65
Operating margin%
18.45
19.30
21.03
22.52
22.24
19.56
16.96
15.29
13.64
14.39
17.53
15.29
18.87
40
8.48
Net margin%
12.67
11.14
10.49
13.07
13.09
11.08
13.11
10.66
12.80
10.12
17.05
11.08
11.91
9
23.58
P/E ratio (avg)x
11.37
10.91
12.65
14.66
15.72
15.72
15.55
16.81
17.82
19.85
12.41
16.81
15.63
68
31.51
EV/EBITx
25.62
28.09
27.23
30.42
29.84
33.21
31.96
30.87
33.62
32.98
35.01
32.98
30.64
53
26.79
FCF yield (avg)%
13.11
10.23
10.00
9.70
10.16
9.98
12.93
13.32
11.67
13.45
16.66
12.93
10.95
6
22.60
FCF margin%
28.35
28.04
26.54
25.14
26.20
27.85
25.65
24.78
25.95
24.79
15.20
25.65
26.08
14
1.105
FCF / Net incomex
0.604
0.720
0.763
0.771
0.800
0.916
0.894
0.905
0.996
1.185
0.297
0.916
0.847
15
29.31
ROIC%
14.97
17.74
16.72
17.82
20.09
19.40
21.39
18.55
17.90
15.06
26.58
18.55
17.86
68
15.82
Return on equity%
20.42
22.62
21.75
23.25
21.84
19.28
20.91
19.35
16.83
16.58
19.05
19.28
20.67
82
24.43
Return on assets%
11.27
11.27
11.62
9.10
9.62
8.60
7.15
5.67
8.26
7.49
23.77
7.49
8.85
27
165.52
EPS¥
188.52
188.03
197.96
180.17
183.32
181.92
190.62
211.59
202.18
199.56
184.07
1.71%
(0.02%)
—
29.12
EPS growth%
6.41
5.86
7.49
9.42
11.05
13.39
13.09
12.64
11.87
12.56
24.67
12.64
11.46
36
137.11
Bookvalue per sh¥
210.73
185.43
179.32
175.03
191.39
198.82
211.39
210.33
209.33
220.81
177.83
2.90%
0.77%
—
132.62
FCF per share¥
201.33
207.12
219.17
221.84
232.69
209.13
211.62
206.98
204.37
215.23
136.45
(1.55%)
1.69%
—
214.15
Dividend per sh¥
104.58
113.33
112.76
112.81
105.96
98.24
92.42
91.47
82.51
74.87
87.94
(6.71%)
(3.58%)
—
7.57
Div yield (avg)%
14.41
14.40
16.94
14.12
16.40
14.04
11.66
10.61
11.62
12.74
25.60
11.66
14.08
88
7.18
Payout ratio%
12.97
11.31
10.38
9.92
11.20
10.96
13.54
11.25
13.16
12.89
4.67
12.89
11.28
37
38.82
Shares (diluted)M
69.83
75.57
71.21
76.04
81.16
90.42
101.2
106.2
112.1
127.8
38.77
9.51%
7.13%
14
8.87
Buyback yield%
30.63
31.71
32.33
33.40
35.59
37.81
35.88
36.51
36.18
33.75
17.88
36.18
34.67
31
0.136
D/E ratiox
0.851
0.992
0.944
1.011
1.091
1.072
1.123
1.273
1.258
1.263
1.137
1.258
1.081
64
3.392
Enterprise value¥B
11.35
12.72
14.08
15.92
15.69
17.80
19.73
21.22
19.94
22.62
6.663
7.59%
7.57%
24
4.018
LT debt¥B
7.345
7.367
8.055
8.228
8.893
8.493
9.012
9.731
10.02
11.18
6.135
4.69%
4.32%
29
Revenue
¥9.752B
3.24%
1.00×
Cost of revenue
¥6.826B
3.24%
1.00×
Operating expenses
¥1.780B
2.65%
0.94×
Cash and investments
16.03%
Spread over hurdle
(4.57%)