2.140
Revenue¥B
2.592
2.776
2.982
3.164
3.467
3.765
4.083
4.519
4.989
5.452
2.384
9.48%
8.61%
10
13.04
Revenue growth%
11.70
10.98
9.63
11.31
10.41
10.44
10.36
11.88
13.58
13.36
6.49
11.88
11.15
38
2.48
Gross margin%
7.63
8.34
6.37
8.37
9.41
11.75
13.39
12.62
14.49
13.51
4.96
13.39
10.58
81
17.50
Operating margin%
9.98
8.32
6.99
7.54
8.48
8.02
10.29
12.12
14.30
13.24
5.72
12.12
9.23
92
16.37
Net margin%
21.54
24.50
24.97
26.27
24.37
21.78
21.90
21.01
22.04
21.32
7.62
21.78
21.97
65
12.57
P/E ratio (avg)x
41.91
46.23
46.71
54.21
62.54
74.92
87.41
90.74
95.08
104.2
33.13
90.74
68.73
37
8.881
EV/EBITx
16.03
18.51
17.39
16.90
17.94
18.51
17.95
20.64
22.77
24.47
24.77
20.64
18.23
85
14.90
FCF yield (avg)%
21.52
23.59
25.73
23.00
21.57
20.13
17.49
17.79
16.51
19.31
2.20
17.79
20.82
5
13.87
FCF margin%
30.99
29.64
26.98
24.83
25.41
23.55
22.30
21.82
22.33
20.26
13.89
22.30
24.19
89
0.251
FCF / Net incomex
1.185
1.234
1.389
1.290
1.216
1.273
1.413
1.365
1.473
1.707
1.300
1.413
1.328
28
11.80
ROIC%
15.60
15.54
18.38
16.59
19.42
19.68
20.97
19.11
20.41
22.52
3.81
20.41
19.27
45
13.87
Return on equity%
32.84
33.58
32.90
30.12
28.32
26.54
23.59
20.62
19.45
20.13
16.45
20.62
27.43
76
23.40
Return on assets%
25.32
22.68
22.43
22.85
24.27
26.25
24.18
22.25
21.82
24.47
15.86
24.18
23.51
53
137.85
EPS¥
55.16
57.85
62.75
62.52
66.02
60.14
59.22
62.86
64.62
66.71
149.16
0.21%
1.34%
—
11.68
EPS growth%
4.45
5.84
4.56
5.86
6.85
8.32
7.34
8.52
6.23
3.37
4.16
7.34
6.04
52
136.96
Bookvalue per sh¥
58.75
57.38
51.92
53.81
48.58
46.46
47.72
43.23
44.16
45.19
94.97
(1.44%)
(1.74%)
—
66.97
FCF per share¥
99.70
111.96
130.96
153.25
180.73
196.31
206.50
215.65
252.05
288.01
37.34
9.77%
12.31%
—
22.20
Dividend per sh¥
157.35
155.37
152.92
148.63
156.65
171.35
194.25
185.49
189.12
200.12
94.02
5.02%
3.88%
—
18.63
Div yield (avg)%
29.47
31.28
32.49
34.91
33.85
34.67
36.90
35.70
35.65
37.59
7.63
35.70
34.79
26
4.16
Payout ratio%
17.95
18.62
20.39
19.12
20.86
20.72
23.11
23.76
26.05
26.78
25.12
23.76
20.79
93
24.27
Shares (diluted)M
29.13
34.63
37.02
38.75
38.54
41.41
43.62
44.20
47.47
56.65
24.89
8.01%
7.73%
37
5.82
Buyback yield%
19.82
20.48
19.06
20.17
21.88
21.12
18.28
19.97
21.01
20.33
5.76
20.33
20.25
22
0.570
D/E ratiox
1.730
1.816
1.789
1.836
2.053
2.233
2.380
2.264
2.448
2.431
1.291
2.380
2.143
43
4.433
Enterprise value¥B
1.683
1.602
1.576
1.695
1.873
2.084
2.062
2.092
1.992
1.944
1.934
0.75%
0.22%
11
2.970
LT debt¥B
3.395
3.215
3.099
3.095
2.885
2.963
3.202
3.527
3.945
4.290
3.422
8.26%
3.37%
70
Revenue
¥5.452B
8.61%
1.00×
Cost of revenue
¥3.264B
8.27%
0.97×
Operating expenses
¥1.276B
9.15%
1.05×
Cash and investments
13.90%
Spread over hurdle
(1.46%)