42.72
Revenue¥B
31.65
33.68
34.98
37.42
39.15
41.29
44.11
46.19
48.03
50.18
44.71
5.09%
5.39%
30
8.17
Revenue growth%
11.33
10.61
10.94
8.24
11.12
11.11
10.49
13.34
11.46
9.57
16.64
11.11
11.02
59
2.26
Gross margin%
16.74
15.88
13.01
11.81
14.54
13.40
12.08
14.92
17.17
16.92
4.83
14.92
14.73
89
10.32
Operating margin%
24.08
26.56
27.49
26.89
29.67
27.93
27.98
27.50
26.61
24.54
14.71
27.50
27.19
86
16.55
Net margin%
18.00
18.12
20.08
17.65
18.44
19.85
21.67
22.91
20.66
20.03
21.86
20.66
19.94
36
24.59
P/E ratio (avg)x
37.45
39.94
40.25
40.33
42.41
37.67
34.40
34.25
33.33
34.96
15.59
34.40
37.56
54
27.03
EV/EBITx
32.39
31.80
30.09
31.72
28.79
30.35
27.83
31.32
33.77
33.72
17.58
31.32
31.52
76
6.51
FCF yield (avg)%
17.69
18.56
18.74
18.93
18.06
18.02
20.48
22.44
20.38
22.49
6.50
20.48
18.84
29
3.43
FCF margin%
29.42
28.24
27.49
25.71
25.16
27.05
26.52
26.75
28.01
25.65
25.11
26.75
26.90
50
1.363
FCF / Net incomex
1.709
2.006
1.915
2.047
1.975
2.265
2.570
2.799
2.711
3.072
0.201
2.711
2.156
73
28.57
ROIC%
29.30
30.52
28.69
28.55
28.75
30.44
32.44
35.42
34.17
34.80
6.25
34.17
30.48
9
20.09
Return on equity%
31.89
34.13
33.29
31.88
30.52
33.03
35.60
32.86
30.12
28.78
2.75
32.86
32.38
66
27.81
Return on assets%
18.36
16.32
17.72
20.14
22.67
25.12
26.33
26.53
28.67
27.60
9.08
26.53
23.90
41
253.61
EPS¥
188.35
163.96
163.19
170.03
187.95
187.15
192.89
200.80
213.58
236.02
260.98
4.66%
1.69%
—
12.16
EPS growth%
22.45
22.61
19.92
18.85
21.28
20.53
17.86
17.15
14.20
12.74
24.10
17.15
19.38
55
228.05
Bookvalue per sh¥
284.47
277.44
306.86
328.59
311.27
356.77
392.57
452.25
438.85
498.29
106.72
9.87%
7.02%
—
242.43
FCF per share¥
379.97
443.48
425.88
419.64
412.15
402.58
402.82
388.24
407.34
414.79
69.21
0.13%
2.35%
—
324.48
Dividend per sh¥
190.42
189.75
183.55
202.55
206.58
216.24
252.47
278.04
316.95
368.15
112.43
12.25%
6.53%
—
18.93
Div yield (avg)%
25.98
26.07
24.98
23.36
20.94
18.92
17.68
14.78
15.50
13.78
18.21
15.50
19.93
10
10.32
Payout ratio%
25.00
22.82
24.56
23.45
25.45
22.58
22.26
22.67
21.32
22.17
25.26
22.26
22.75
5
52.69
Shares (diluted)M
61.31
56.12
62.21
57.06
51.72
57.67
57.27
54.62
61.37
62.28
53.86
3.79%
0.30%
36
4.73
Buyback yield%
20.21
18.29
20.62
21.38
19.58
19.02
18.58
16.62
18.89
19.80
4.08
18.89
19.30
59
1.473
D/E ratiox
0.768
0.751
0.712
0.700
0.737
0.643
0.581
0.542
0.495
0.463
0.920
0.542
0.672
39
17.68
Enterprise value¥B
17.21
20.70
24.17
24.38
28.84
33.22
34.88
34.42
33.58
37.83
21.60
5.58%
9.79%
38
44.63
LT debt¥B
40.65
42.73
42.19
41.21
38.16
34.70
33.36
30.96
28.63
31.58
25.57
(3.72%)
(1.71%)
23
Revenue
¥50.18B
5.39%
1.00×
Cost of revenue
¥22.26B
5.30%
0.99×
Operating expenses
¥11.98B
5.38%
1.00×
Cash and investments
15.53%
Return on capital
157.81%
Spread over hurdle
148.19%