19.98
Revenue¥B
17.66
18.83
20.04
21.48
22.29
23.48
24.45
25.74
26.51
28.38
21.10
4.95%
5.36%
79
25.29
Revenue growth%
15.19
16.35
18.06
20.56
19.91
18.29
18.31
16.49
14.62
17.09
22.93
17.09
17.58
24
26.28
Gross margin%
20.41
23.10
24.01
26.91
27.82
26.64
29.28
27.24
25.73
28.12
21.73
27.24
26.78
64
15.82
Operating margin%
21.21
18.68
17.87
15.79
16.84
14.83
11.95
14.08
14.53
12.44
18.32
14.08
15.31
73
22.99
Net margin%
9.85
11.22
12.58
13.72
11.70
9.13
8.87
7.57
7.70
5.87
3.51
7.70
9.49
81
15.41
P/E ratio (avg)x
30.40
30.42
30.70
32.74
34.92
36.30
36.59
34.76
35.33
39.42
13.41
36.30
34.84
81
6.263
EV/EBITx
40.29
44.77
50.89
53.81
60.19
57.54
64.23
63.64
62.14
61.86
29.09
62.14
58.86
71
29.10
FCF yield (avg)%
14.00
14.36
15.12
18.01
20.88
21.74
22.50
21.32
23.06
21.65
14.57
21.74
21.10
51
17.86
FCF margin%
2.37
3.55
4.48
7.30
6.62
6.15
8.07
7.10
5.50
4.84
13.45
6.15
5.82
72
0.399
FCF / Net incomex
0.421
0.420
0.439
0.461
0.416
0.459
0.488
0.466
0.521
0.571
1.574
0.488
0.460
81
12.28
ROIC%
8.83
6.82
7.06
4.49
6.22
4.30
4.17
7.13
10.10
10.62
6.42
7.13
6.94
8
29.53
Return on equity%
20.91
20.17
23.09
25.18
25.69
28.37
30.49
27.58
28.75
31.02
9.83
28.75
26.63
41
12.28
Return on assets%
28.26
30.10
27.46
29.21
26.33
26.95
28.42
30.29
30.57
31.78
23.95
30.29
28.82
68
304.83
EPS¥
571.38
612.39
689.50
750.17
810.10
778.44
924.33
1,020
1,083
1,079
311.33
5.91%
8.01%
—
5.72
EPS growth%
15.78
17.67
15.56
18.13
18.64
17.41
14.91
12.63
11.76
14.12
27.61
14.12
15.67
36
173.23
Bookvalue per sh¥
389.81
413.78
418.04
475.96
457.44
435.26
441.84
492.64
538.68
546.69
230.25
3.63%
3.61%
—
499.77
FCF per share¥
186.30
208.93
225.44
257.22
255.11
244.79
260.12
294.47
300.26
315.68
179.21
4.35%
6.71%
—
429.07
Dividend per sh¥
379.15
409.13
454.50
499.17
510.47
528.63
591.54
638.87
721.39
740.00
385.52
7.71%
6.49%
—
20.62
Div yield (avg)%
18.79
20.70
18.72
18.30
17.70
20.30
22.23
21.29
22.88
21.64
8.51
21.64
20.50
89
6.56
Payout ratio%
7.11
5.43
3.35
4.94
4.83
4.57
5.92
7.67
8.16
11.02
7.13
7.67
5.68
50
40.17
Shares (diluted)M
44.89
51.37
51.28
54.70
59.36
64.82
65.86
72.32
83.30
85.10
40.92
7.47%
6.69%
64
14.21
Buyback yield%
15.63
14.35
17.00
15.99
16.89
17.93
18.09
19.60
21.29
18.68
14.85
18.68
17.46
35
0.545
D/E ratiox
1.361
1.404
1.365
1.438
1.369
1.240
1.254
1.374
1.406
1.485
1.433
1.374
1.372
28
6.157
Enterprise value¥B
17.73
17.10
17.59
17.10
15.91
17.69
16.24
15.66
14.04
13.24
22.59
(3.61%)
(3.99%)
45
24.22
LT debt¥B
5.191
4.877
5.325
4.839
5.020
4.639
4.410
4.342
4.618
5.039
16.95
0.07%
(0.92%)
47
Revenue
¥28.38B
5.36%
1.00×
Cost of revenue
¥12.09B
4.97%
0.96×
Operating expenses
¥6.691B
6.05%
1.07×
Cash and investments
15.72%
Spread over hurdle
24.38%