30.67
Revenue¥B
29.78
31.42
33.34
34.09
35.72
37.11
37.80
39.85
42.02
42.87
32.26
3.71%
4.32%
13
26.42
Revenue growth%
16.95
18.80
20.78
19.72
20.33
21.19
19.53
19.78
21.36
18.97
25.13
19.78
19.75
79
11.64
Gross margin%
24.76
24.24
23.58
26.42
25.49
26.77
27.50
28.99
31.83
31.27
26.85
28.99
26.59
11
25.07
Operating margin%
17.20
19.52
18.89
19.84
18.78
17.36
15.93
18.88
20.12
22.99
22.77
18.88
18.89
11
5.74
Net margin%
10.44
8.98
9.93
12.86
13.61
15.32
17.93
15.39
15.88
16.95
26.19
15.88
14.47
86
31.42
P/E ratio (avg)x
17.26
18.40
20.48
19.20
17.66
18.97
21.03
19.28
18.67
17.49
8.206
18.97
18.82
37
12.17
EV/EBITx
21.05
19.79
21.89
21.79
20.23
22.57
23.19
24.42
26.55
29.33
25.85
24.42
22.23
58
21.78
FCF yield (avg)%
23.43
21.30
23.25
22.63
23.94
26.31
28.01
30.41
28.07
25.24
8.17
28.01
24.59
22
26.69
FCF margin%
29.61
32.47
33.36
35.96
35.12
34.89
36.39
35.17
37.62
39.22
25.95
36.39
35.15
7
1.690
FCF / Net incomex
0.417
0.374
0.374
0.387
0.374
0.341
0.327
0.354
0.302
0.324
0.256
0.327
0.364
71
26.58
ROIC%
20.19
22.95
19.96
19.96
18.07
17.22
19.08
16.67
19.58
19.68
6.89
19.08
19.63
82
17.52
Return on equity%
9.74
9.63
8.79
9.83
10.16
12.90
10.88
8.55
10.19
11.34
21.88
10.88
9.99
48
24.84
Return on assets%
3.46
5.26
5.01
5.03
4.19
5.33
4.39
6.24
8.37
8.24
6.53
6.24
5.14
46
157.58
EPS¥
668.72
725.18
699.96
689.27
723.98
827.93
799.44
881.78
830.13
891.30
164.50
4.25%
3.22%
—
12.32
EPS growth%
1.26
1.58
2.21
0.99
3.10
4.15
1.36
1.95
0.40
1.91
22.18
1.91
1.74
77
357.39
Bookvalue per sh¥
256.91
270.78
266.50
256.11
263.75
253.09
285.43
283.45
277.72
261.06
241.60
(0.20%)
0.93%
—
692.23
FCF per share¥
228.18
240.15
248.88
229.85
231.32
249.51
282.18
282.90
260.16
292.23
218.09
4.79%
2.43%
—
705.13
Dividend per sh¥
916.50
812.40
825.01
903.77
888.17
849.98
897.22
947.66
904.80
987.63
835.96
2.15%
0.52%
—
9.45
Div yield (avg)%
20.76
19.65
21.40
18.62
16.78
16.26
17.78
16.50
15.56
17.65
28.68
16.50
17.71
26
16.38
Payout ratio%
26.15
24.77
26.63
25.53
22.80
19.89
20.49
19.52
19.41
19.87
5.28
19.87
21.65
73
51.83
Shares (diluted)M
54.85
54.31
60.45
64.71
65.06
63.54
57.05
56.82
56.54
53.25
54.46
(3.93%)
0.61%
28
19.75
Buyback yield%
11.88
11.76
11.74
13.60
16.04
18.12
15.29
15.79
13.83
16.62
8.62
15.79
14.56
18
1.029
D/E ratiox
0.404
0.408
0.465
0.455
0.428
0.398
0.434
0.437
0.452
0.480
0.219
0.437
0.435
41
44.27
Enterprise value¥B
53.85
62.30
68.86
69.79
69.36
73.58
78.22
86.68
94.98
104.9
33.41
8.63%
7.55%
64
38.17
LT debt¥B
44.97
50.34
52.88
49.73
51.77
55.32
59.32
67.03
63.98
65.17
11.16
4.71%
5.08%
10
Revenue
¥42.87B
4.32%
1.00×
Cost of revenue
¥22.74B
4.54%
1.02×
Operating expenses
¥8.930B
3.77%
0.95×
Cash and investments
18.43%
Goodwill & intangibles
14.70%
Spread over hurdle
(0.83%)