0.486
Revenue¥B
2.712
2.701
2.767
2.867
2.883
2.903
2.903
2.986
2.987
3.042
0.500
1.08%
1.07%
32
18.38
Revenue growth%
10.87
13.53
15.60
14.52
15.01
14.76
17.36
16.07
13.63
13.28
2.01
14.76
14.64
35
12.00
Gross margin%
28.55
29.28
28.24
29.75
29.10
28.51
26.27
27.77
26.90
28.27
9.03
27.77
28.39
46
18.67
Operating margin%
11.17
10.26
7.44
10.35
7.46
7.03
8.66
7.06
4.56
4.44
18.56
7.03
7.45
58
25.19
Net margin%
12.85
14.99
12.77
15.74
14.89
13.04
15.44
13.15
15.69
17.97
14.37
15.44
14.94
11
16.45
P/E ratio (avg)x
26.57
30.18
33.43
34.07
38.95
40.58
47.80
55.80
58.53
63.87
23.71
55.80
39.76
6
23.47
EV/EBITx
13.11
12.23
11.54
12.71
11.51
10.59
10.30
11.33
11.33
10.97
11.62
10.97
11.42
8
14.04
FCF yield (avg)%
16.46
19.12
19.66
22.48
19.97
21.00
20.16
21.35
19.65
18.06
2.28
20.16
19.82
56
22.50
FCF margin%
9.82
9.46
11.27
14.07
11.10
8.91
6.32
6.61
4.00
5.91
26.43
6.32
9.18
71
0.908
FCF / Net incomex
0.346
0.368
0.322
0.308
0.309
0.304
0.267
0.237
0.247
0.263
0.876
0.263
0.306
85
9.59
ROIC%
29.60
28.81
31.03
29.02
30.99
30.23
31.93
33.15
34.28
34.13
21.98
33.15
31.01
66
10.01
Return on equity%
16.98
19.59
19.00
21.44
20.66
18.92
16.68
17.19
18.14
17.78
20.02
17.78
18.53
66
12.39
Return on assets%
0.82
1.31
0.40
3.31
2.72
2.07
2.57
0.81
0.40
0.40
12.43
0.81
1.06
49
220.52
EPS¥
38.19
36.44
41.69
44.34
44.60
50.72
49.71
52.06
49.35
48.21
227.20
1.57%
3.45%
—
23.93
EPS growth%
13.37
10.59
11.08
9.86
11.25
10.55
8.07
8.65
6.20
6.94
4.16
8.07
10.20
70
145.29
Bookvalue per sh¥
274.31
265.78
293.59
303.69
330.09
317.18
357.38
369.85
392.52
463.30
122.84
7.02%
6.60%
—
189.94
FCF per share¥
36.05
34.76
36.52
38.40
37.98
36.76
39.27
39.17
43.68
47.57
92.31
4.61%
1.90%
—
88.28
Dividend per sh¥
237.79
259.93
277.17
297.78
331.89
392.64
395.91
418.52
421.01
446.87
47.07
6.13%
7.31%
—
15.29
Div yield (avg)%
27.55
26.05
23.43
23.73
23.87
26.08
28.11
30.82
30.47
29.35
13.73
29.35
26.81
65
2.42
Payout ratio%
7.08
9.69
8.51
7.99
8.31
10.31
9.23
9.42
8.26
7.90
17.53
9.23
8.41
71
10.51
Shares (diluted)M
16.93
16.98
17.91
17.85
17.92
18.30
17.92
18.85
20.96
20.05
10.44
2.28%
1.26%
81
17.27
Buyback yield%
23.40
23.59
25.93
26.36
28.31
26.32
27.20
28.86
30.80
30.02
6.49
28.86
26.78
51
0.429
D/E ratiox
1.499
1.632
1.464
1.341
1.175
1.223
1.092
1.132
1.135
1.197
0.315
1.135
1.210
28
2.824
Enterprise value¥B
2.994
3.175
3.072
3.636
3.730
4.055
4.153
4.760
5.222
5.357
2.867
7.51%
7.49%
78
1.857
LT debt¥B
2.553
2.872
2.876
3.110
3.475
3.419
3.297
3.885
4.111
4.419
1.744
4.92%
7.04%
52
Revenue
¥3.042B
1.07%
1.00×
Cost of revenue
¥2.129B
1.07%
1.00×
Operating expenses
¥374.8M
0.81%
0.97×
Goodwill & intangibles
17.13%
Cash and investments
15.94%
Spread over hurdle
16.45%