37.26
Revenue¥B
63.77
66.70
69.71
71.10
72.19
72.20
75.40
76.26
79.81
79.97
39.71
2.07%
2.67%
55
27.69
Revenue growth%
26.60
24.08
25.59
23.86
23.05
24.88
23.91
26.63
27.86
26.41
18.99
26.41
25.23
38
21.36
Gross margin%
20.95
18.29
21.20
23.69
26.11
28.53
29.92
30.31
28.46
29.55
21.51
29.55
27.29
58
28.40
Operating margin%
21.27
18.63
19.50
18.70
15.98
14.55
13.95
15.91
16.38
18.15
3.38
15.91
17.26
62
4.60
Net margin%
32.71
35.22
33.70
36.32
36.66
35.72
38.33
37.73
37.64
36.72
13.81
37.64
36.49
9
31.96
P/E ratio (avg)x
30.83
34.51
40.47
47.92
54.09
52.40
57.37
57.64
60.31
65.60
18.64
57.64
53.25
12
9.540
EV/EBITx
10.13
9.676
10.49
10.20
10.54
9.282
8.081
7.088
7.207
6.235
6.676
7.207
9.479
60
26.46
FCF yield (avg)%
20.61
19.14
16.49
13.74
12.77
10.79
8.44
7.80
9.89
10.28
28.41
9.89
11.78
94
17.28
FCF margin%
5.42
5.99
7.65
8.16
6.51
5.68
4.76
1.81
1.59
4.43
2.46
4.43
5.55
49
0.618
FCF / Net incomex
0.556
0.595
0.636
0.669
0.694
0.640
0.567
0.607
0.579
0.568
0.164
0.579
0.601
37
21.38
ROIC%
16.29
14.88
14.78
13.88
16.44
16.64
17.37
14.81
14.90
13.75
20.32
14.90
14.89
35
9.91
Return on equity%
23.99
24.52
25.55
27.91
30.07
27.34
29.10
28.92
29.45
30.66
13.41
29.10
28.41
8
18.52
Return on assets%
11.34
11.57
13.73
14.73
13.24
14.14
12.34
15.01
16.69
15.19
24.71
15.01
13.94
74
394.89
EPS¥
356.48
309.65
311.82
319.14
280.93
285.83
247.50
248.24
220.55
209.16
428.53
(5.73%)
(4.41%)
—
21.35
EPS growth%
19.62
20.82
23.05
21.28
24.27
24.70
26.96
29.84
28.14
30.32
28.79
28.14
24.48
55
489.36
Bookvalue per sh¥
73.82
72.74
68.54
71.64
75.09
79.32
75.08
79.76
79.82
86.99
387.99
2.99%
0.68%
—
121.97
FCF per share¥
356.91
380.47
432.30
463.02
479.77
477.90
549.04
594.80
607.92
650.09
178.31
6.26%
6.63%
—
171.66
Dividend per sh¥
206.93
223.11
239.82
277.79
304.34
290.75
283.76
279.86
276.15
269.21
376.09
(2.42%)
3.03%
—
10.44
Div yield (avg)%
14.42
16.20
13.58
16.38
14.74
13.48
14.89
13.21
12.24
12.77
6.10
13.21
14.00
86
7.62
Payout ratio%
5.47
8.09
8.90
10.74
8.09
10.57
7.73
6.94
4.17
1.78
9.13
6.94
7.91
75
71.26
Shares (diluted)M
118.6
115.8
124.0
121.3
116.5
138.6
143.2
167.3
167.5
193.0
67.93
10.62%
5.16%
83
17.86
Buyback yield%
0.40
0.40
2.09
0.66
3.42
3.38
3.12
1.24
3.77
3.64
5.04
3.38
2.61
22
1.322
D/E ratiox
1.368
1.420
1.556
1.501
1.307
1.325
1.276
1.263
1.343
1.284
0.901
1.284
1.334
56
58.73
Enterprise value¥B
73.04
75.99
69.76
75.18
69.83
66.53
63.88
61.94
60.64
59.83
20.23
(3.05%)
(1.96%)
47
5.072
LT debt¥B
102.0
108.0
121.8
125.5
122.6
139.7
135.4
131.3
131.4
143.1
67.71
3.14%
4.78%
78
Revenue
¥79.97B
2.67%
1.00×
Cost of revenue
¥49.66B
2.48%
0.98×
Operating expenses
¥18.96B
2.98%
1.03×
Goodwill & intangibles
16.82%
Cash and investments
15.01%
Spread over hurdle
(6.19%)