21.02
Revenue¥B
28.07
30.13
32.06
33.36
35.74
38.22
39.99
42.67
46.07
49.65
22.42
6.80%
6.48%
22
2.61
Revenue growth%
17.31
17.88
20.80
17.93
19.46
17.10
16.72
15.18
12.71
13.05
26.82
15.18
17.20
82
9.41
Gross margin%
26.97
27.39
28.35
27.02
24.09
21.25
18.53
21.31
18.40
19.01
7.98
19.01
22.70
70
6.60
Operating margin%
22.41
25.12
27.96
28.64
28.26
27.87
26.94
26.70
25.73
24.13
17.26
26.70
26.82
78
22.18
Net margin%
21.77
24.12
21.59
23.08
20.99
21.21
24.06
26.36
25.20
26.16
6.50
25.20
23.57
5
11.73
P/E ratio (avg)x
35.43
30.80
27.18
25.02
24.59
24.90
22.10
21.04
22.88
22.78
19.18
22.78
24.74
77
31.52
EV/EBITx
16.83
18.38
18.94
18.60
20.39
20.11
21.46
19.79
22.10
19.67
31.84
20.11
19.73
87
8.69
FCF yield (avg)%
11.46
11.12
12.64
15.11
15.46
14.53
11.83
13.85
11.74
13.20
2.24
13.20
12.92
48
15.86
FCF margin%
39.37
37.17
37.73
38.60
36.84
39.30
37.49
35.28
35.16
37.43
3.49
37.43
37.46
55
0.136
FCF / Net incomex
1.783
1.872
1.855
2.047
2.380
2.612
2.571
2.871
3.198
3.479
1.535
2.871
2.476
90
22.00
ROIC%
23.91
24.80
25.19
27.20
28.11
25.36
26.07
25.79
26.56
24.53
5.16
25.79
25.57
35
14.95
Return on equity%
13.00
15.29
14.60
13.43
10.85
11.20
11.85
13.28
13.04
13.50
7.85
13.04
13.16
28
22.67
Return on assets%
10.81
11.76
10.48
8.39
9.69
7.26
7.37
9.60
11.18
11.37
5.23
9.60
10.08
54
494.83
EPS¥
105.08
100.93
116.77
130.72
133.87
149.49
155.81
173.55
184.40
181.35
514.64
6.26%
5.95%
—
12.65
EPS growth%
9.19
8.27
9.87
11.54
13.90
15.74
15.11
17.37
16.58
14.86
25.06
15.74
14.38
76
331.36
Bookvalue per sh¥
195.24
209.42
219.69
227.72
199.54
177.55
169.90
184.69
182.97
189.47
131.69
(1.03%)
(0.87%)
—
359.83
FCF per share¥
169.68
149.64
155.93
137.68
124.02
110.15
116.61
118.98
107.27
115.02
249.17
(1.50%)
(3.51%)
—
397.47
Dividend per sh¥
566.23
572.92
652.72
630.86
680.02
727.12
714.24
706.90
722.75
817.99
501.71
3.76%
5.13%
—
13.13
Div yield (avg)%
16.41
14.25
13.18
10.95
9.25
8.51
11.49
11.00
8.40
8.08
15.63
8.51
10.97
35
14.78
Payout ratio%
19.35
19.06
20.78
23.09
22.97
21.24
23.29
26.22
28.05
29.17
13.43
26.22
23.03
50
68.83
Shares (diluted)M
80.19
74.40
81.23
88.35
96.07
92.68
105.1
120.7
133.9
129.8
65.13
6.20%
4.68%
23
9.14
Buyback yield%
12.37
11.76
10.36
11.41
13.85
12.17
11.07
9.85
8.52
8.54
20.97
9.85
11.24
33
0.560
D/E ratiox
0.177
0.173
0.179
0.182
0.162
0.166
0.150
0.138
0.147
0.144
1.739
0.147
0.164
86
30.41
Enterprise value¥B
16.77
17.70
17.88
18.49
19.11
19.81
19.35
20.13
18.25
18.63
20.51
(0.51%)
1.77%
77
29.58
LT debt¥B
38.70
39.92
47.08
52.59
58.92
59.02
64.16
67.93
80.60
92.38
21.53
9.41%
9.53%
88
Revenue
¥49.65B
6.48%
1.00×
Cost of revenue
¥23.61B
6.70%
1.02×
Operating expenses
¥9.689B
5.95%
0.95×
Cash and investments
21.94%
Spread over hurdle
13.84%