4.086
Revenue¥B
17.65
18.08
18.98
19.54
19.99
20.54
20.82
21.40
21.62
22.64
4.263
2.52%
2.96%
61
25.56
Revenue growth%
17.17
16.13
16.05
17.21
17.47
16.13
17.36
18.64
18.69
16.68
18.64
17.36
17.19
50
27.54
Gross margin%
20.85
22.54
24.05
22.49
22.68
20.75
22.75
24.20
25.57
24.30
17.66
24.20
22.72
93
12.48
Operating margin%
25.05
27.48
28.07
30.99
32.88
32.15
30.69
32.91
35.19
33.89
27.27
32.91
31.57
19
7.57
Net margin%
23.19
24.57
23.40
21.90
24.56
23.56
21.29
23.66
21.50
20.49
2.55
21.50
23.29
67
7.246
P/E ratio (avg)x
16.88
17.04
18.96
17.67
16.94
16.37
17.01
17.04
15.83
16.81
27.57
16.81
16.98
82
24.42
EV/EBITx
71.59
75.27
82.61
86.57
99.41
118.5
122.1
127.6
142.0
162.7
17.19
127.6
108.9
76
7.46
FCF yield (avg)%
6.66
6.72
5.89
5.89
6.90
4.92
4.35
6.26
3.62
2.34
10.45
4.35
5.89
65
9.26
FCF margin%
26.34
24.10
26.45
25.92
28.23
28.93
27.11
26.11
24.67
24.27
20.18
26.11
26.23
77
1.541
FCF / Net incomex
2.563
2.986
3.271
3.581
3.459
3.283
3.465
3.597
4.219
4.129
0.186
3.597
3.462
76
29.45
ROIC%
26.25
25.14
26.90
29.51
32.18
34.39
34.52
34.22
33.97
32.90
2.36
34.22
32.54
13
21.51
Return on equity%
12.01
14.91
11.94
10.85
11.96
13.23
11.28
12.41
14.82
16.08
19.49
13.23
12.21
57
19.81
Return on assets%
13.86
11.64
8.72
7.93
7.63
5.91
6.61
9.52
10.94
9.01
28.57
9.01
8.86
22
222.46
EPS¥
819.91
920.22
1,045
1,087
1,033
1,188
1,367
1,535
1,689
1,855
241.41
12.43%
7.83%
—
6.62
EPS growth%
21.88
20.69
17.96
20.73
18.90
17.17
19.37
20.99
18.85
21.09
13.91
19.37
20.03
58
616.94
Bookvalue per sh¥
289.42
279.72
281.80
272.48
262.70
245.59
269.78
296.19
300.32
290.69
366.75
2.05%
(0.75%)
—
301.82
FCF per share¥
500.21
460.74
461.73
439.42
454.17
505.68
476.93
465.43
428.67
393.51
531.88
(2.83%)
(2.98%)
—
625.41
Dividend per sh¥
441.78
428.85
451.14
490.91
563.06
610.93
612.60
605.78
696.54
756.61
138.06
6.09%
6.05%
—
18.65
Div yield (avg)%
25.12
22.47
20.05
20.13
17.70
15.89
18.69
18.35
18.55
16.96
25.25
18.35
18.62
73
16.03
Payout ratio%
19.78
16.78
15.28
15.58
18.45
17.77
16.40
14.45
15.50
17.37
14.65
16.40
16.59
65
19.56
Shares (diluted)M
27.78
26.86
31.41
30.86
29.67
32.13
31.86
37.89
42.37
48.57
20.72
10.36%
5.85%
95
27.34
Buyback yield%
16.38
13.90
12.28
13.11
10.17
7.33
5.93
8.88
7.53
5.88
7.71
7.33
9.53
81
0.321
D/E ratiox
1.630
1.725
1.767
1.728
1.660
1.764
1.730
1.858
1.753
1.725
1.004
1.753
1.729
70
4.137
Enterprise value¥B
21.00
24.11
25.21
25.86
24.57
27.68
31.18
33.50
36.15
37.84
10.28
9.02%
5.62%
94
1.455
LT debt¥B
13.55
16.14
15.73
18.29
19.04
22.40
24.55
25.53
28.25
32.80
7.624
11.49%
10.96%
81
Revenue
¥22.64B
2.96%
1.00×
Cost of revenue
¥15.76B
2.91%
1.00×
Operating expenses
¥5.025B
2.89%
0.99×
Spread over hurdle
(2.17%)