2.956
Revenue¥B
4.639
4.900
5.129
5.259
5.298
5.578
5.626
5.847
5.992
6.143
3.276
3.01%
3.39%
49
11.03
Revenue growth%
10.64
12.60
12.91
15.29
15.18
17.68
16.28
16.01
15.78
14.37
27.30
16.01
15.24
93
8.16
Gross margin%
13.67
15.37
15.51
17.38
17.86
17.17
18.88
20.97
20.91
23.59
9.78
20.91
17.62
77
25.95
Operating margin%
13.20
14.29
16.58
15.38
14.55
12.07
14.67
14.77
17.58
17.49
29.01
14.77
14.72
11
27.29
Net margin%
8.93
6.89
5.59
3.42
1.81
4.57
7.10
4.45
5.98
3.61
6.63
4.57
5.08
13
17.85
P/E ratio (avg)x
18.91
19.78
20.76
20.85
23.17
27.67
32.21
34.99
34.19
34.74
11.46
34.19
25.42
36
18.91
EV/EBITx
20.65
19.34
18.27
16.57
15.68
14.05
12.88
11.41
9.951
10.58
13.12
11.41
14.86
71
23.33
FCF yield (avg)%
8.39
10.68
12.25
14.92
13.09
14.07
12.74
9.82
8.10
10.15
11.48
10.15
11.46
35
7.88
FCF margin%
26.22
24.26
23.29
23.70
22.92
23.66
21.51
21.11
20.14
22.50
17.26
21.51
23.10
86
0.953
FCF / Net incomex
1.818
2.106
2.453
2.857
2.826
2.812
2.947
2.928
2.800
2.706
0.736
2.812
2.806
90
18.64
ROIC%
0.40
2.04
0.40
0.40
2.17
0.40
2.53
2.01
1.94
2.99
24.25
2.01
1.97
49
9.70
Return on equity%
5.30
4.54
2.84
0.49
3.00
2.10
2.45
1.41
0.40
2.73
19.01
2.10
2.59
78
15.40
Return on assets%
11.67
9.89
10.92
11.15
9.18
6.37
6.30
4.94
5.98
5.04
2.14
5.98
7.77
13
137.93
EPS¥
84.37
86.35
83.29
78.74
85.70
91.65
88.61
98.56
105.75
116.96
143.16
6.42%
2.73%
—
15.64
EPS growth%
16.95
16.41
19.31
20.59
23.17
25.94
25.47
26.21
23.83
26.21
28.97
25.94
23.50
89
216.31
Bookvalue per sh¥
65.49
75.39
83.21
93.85
103.12
117.91
139.74
147.73
177.39
213.30
87.04
15.64%
14.22%
—
109.04
FCF per share¥
168.65
153.66
136.31
123.79
120.58
108.63
102.43
108.69
111.76
113.93
38.29
(1.13%)
(3.27%)
—
216.13
Dividend per sh¥
35.79
34.43
32.93
34.64
35.80
34.28
35.96
33.13
28.69
27.46
209.33
(5.17%)
(2.79%)
—
10.87
Div yield (avg)%
25.17
27.02
29.40
26.64
25.24
26.72
29.61
27.94
27.80
27.61
11.58
27.80
27.31
43
26.52
Payout ratio%
17.35
15.40
16.90
17.04
15.67
14.81
15.54
16.24
14.07
11.50
11.01
14.81
15.60
35
15.69
Shares (diluted)M
22.20
20.85
22.97
25.11
23.04
21.63
22.69
22.06
23.04
20.83
15.60
(2.00%)
0.32%
35
14.71
Buyback yield%
9.08
6.37
5.54
3.91
5.12
3.68
5.07
6.44
4.40
3.87
27.02
4.40
5.09
29
0.870
D/E ratiox
0.714
0.691
0.685
0.631
0.565
0.623
0.595
0.613
0.585
0.617
0.759
0.613
0.620
31
2.473
Enterprise value¥B
2.611
2.637
2.981
3.180
3.784
4.290
4.937
4.890
5.482
6.577
6.999
11.69%
11.18%
36
5.173
LT debt¥B
5.352
5.858
6.047
6.345
7.016
8.366
9.386
9.853
10.75
11.37
4.391
10.13%
9.24%
14
Revenue
¥6.143B
3.39%
1.00×
Cost of revenue
¥4.066B
3.72%
1.03×
Operating expenses
¥1.500B
2.96%
0.96×
Cash and investments
15.85%
Spread over hurdle
(2.50%)