4.093
Revenue¥B
50.23
50.96
52.30
51.96
52.92
53.30
52.42
53.22
54.24
55.29
4.532
0.88%
0.84%
24
8.31
Revenue growth%
6.44
3.58
3.69
2.38
4.85
2.61
0.40
0.40
0.40
2.18
29.83
0.40
2.49
32
15.39
Gross margin%
15.57
16.95
15.89
17.55
15.56
15.57
18.28
18.70
18.35
17.06
7.80
18.28
17.00
69
11.93
Operating margin%
16.97
19.17
16.63
14.63
17.47
19.58
20.85
18.08
15.36
13.48
6.79
18.08
17.22
74
20.78
Net margin%
12.85
11.98
13.27
10.83
10.59
12.15
13.50
15.50
14.56
14.16
15.14
14.16
13.06
50
13.08
P/E ratio (avg)x
20.47
22.38
22.26
23.96
23.16
22.16
24.82
24.81
27.08
29.74
36.15
24.82
23.56
10
34.79
EV/EBITx
12.75
13.31
14.35
15.86
14.09
14.52
13.43
13.18
13.57
13.53
13.23
13.53
13.55
94
10.05
FCF yield (avg)%
27.84
25.64
27.63
27.08
28.58
29.54
29.30
29.62
30.71
29.34
2.87
29.54
28.94
37
23.14
FCF margin%
28.41
29.08
26.17
28.00
26.27
23.88
24.70
24.04
26.38
27.01
11.27
24.70
26.33
48
0.814
FCF / Net incomex
1.175
1.285
1.288
1.261
1.246
1.249
1.292
1.214
1.206
1.319
0.764
1.249
1.255
5
22.55
ROIC%
15.57
17.60
15.35
17.58
20.51
18.03
15.10
17.42
16.42
15.11
24.30
16.42
16.92
60
24.44
Return on equity%
13.41
11.78
10.31
11.83
14.59
14.89
12.50
10.59
9.03
6.64
15.27
10.59
11.81
8
3.28
Return on assets%
16.23
13.76
11.81
9.96
7.48
10.14
10.36
11.91
11.96
9.65
7.93
10.36
11.09
31
286.82
EPS¥
349.21
390.60
389.00
422.79
439.42
507.84
501.35
492.55
548.15
590.04
297.18
6.07%
6.99%
—
15.22
EPS growth%
15.14
12.62
10.00
8.48
8.92
10.51
11.65
9.63
8.76
9.80
20.55
9.80
9.90
28
312.51
Bookvalue per sh¥
366.16
396.04
388.64
390.57
407.18
403.71
449.80
480.88
501.37
517.72
368.39
4.92%
3.72%
—
179.92
FCF per share¥
327.58
359.72
398.12
361.23
356.69
337.69
366.48
393.33
447.08
502.78
581.07
7.11%
4.83%
—
535.31
Dividend per sh¥
549.96
581.08
673.84
672.45
748.97
826.80
883.70
989.35
1,117
1,117
484.70
8.33%
7.16%
—
24.42
Div yield (avg)%
0.40
3.19
2.69
1.87
0.40
2.19
0.40
0.40
3.18
5.37
25.05
2.19
2.03
73
14.53
Payout ratio%
24.54
24.08
21.17
22.93
23.18
23.74
25.24
23.98
21.60
24.56
2.99
23.98
23.86
52
19.97
Shares (diluted)M
24.68
22.62
21.87
21.76
22.32
21.82
22.05
21.78
22.72
24.52
20.25
1.90%
1.32%
20
14.99
Buyback yield%
14.04
13.09
11.78
12.09
10.04
10.35
12.59
12.12
14.47
13.10
28.76
12.59
12.36
6
1.235
D/E ratiox
0.513
0.620
0.707
0.802
0.834
0.974
1.066
1.088
1.106
1.222
0.860
1.088
0.904
42
26.04
Enterprise value¥B
23.85
21.00
18.18
15.96
15.10
16.62
17.26
15.32
13.83
14.00
21.57
(1.50%)
(5.78%)
61
42.79
LT debt¥B
40.53
39.05
41.09
40.02
36.23
36.20
35.76
35.26
30.86
26.69
28.43
(5.93%)
(4.41%)
53
Revenue
¥55.29B
0.84%
1.00×
Cost of revenue
¥38.70B
0.84%
1.00×
Operating expenses
¥11.10B
0.66%
0.98×
Cash and investments
15.82%
Spread over hurdle
(3.76%)