3.240
Revenue¥B
6.566
6.677
6.984
7.373
7.604
7.944
8.393
8.838
9.000
9.183
3.472
3.85%
3.68%
92
9.28
Revenue growth%
8.32
8.15
9.12
11.81
14.37
14.75
16.46
15.86
14.44
14.93
6.24
14.93
14.41
88
4.08
Gross margin%
33.66
36.61
36.23
35.63
35.25
37.50
36.36
35.49
36.35
34.35
28.39
36.35
35.93
30
28.95
Operating margin%
7.03
6.07
5.89
7.62
8.63
6.63
7.05
4.96
3.27
5.08
25.02
5.08
6.35
79
23.95
Net margin%
20.52
20.94
19.40
16.58
18.18
19.93
22.05
19.61
20.40
20.93
15.41
20.40
20.16
62
8.610
P/E ratio (avg)x
12.63
10.83
9.859
8.573
7.417
7.311
7.482
8.147
8.817
9.145
28.29
8.147
8.695
21
30.71
EV/EBITx
36.19
41.72
40.81
39.87
38.33
42.33
43.02
47.89
46.62
50.59
22.02
46.62
42.02
81
4.70
FCF yield (avg)%
17.33
16.73
14.02
11.64
13.74
10.98
13.97
11.76
11.86
10.69
6.65
11.76
12.80
43
24.28
FCF margin%
23.46
23.89
21.31
21.17
18.35
16.72
17.27
19.60
20.71
18.20
29.15
18.20
20.16
39
1.464
FCF / Net incomex
1.588
1.759
1.774
2.072
2.440
2.626
3.169
3.666
3.886
4.400
1.756
3.666
2.533
48
20.91
ROIC%
25.37
23.21
24.74
23.06
21.68
19.49
20.83
21.53
20.73
21.47
22.95
20.83
21.60
92
17.64
Return on equity%
21.56
20.99
21.24
18.84
21.38
23.74
22.64
24.83
22.87
21.32
22.88
22.87
21.47
8
3.68
Return on assets%
4.68
3.29
1.01
1.04
0.40
1.25
0.40
0.61
0.40
0.80
21.15
0.61
0.90
43
188.93
EPS¥
65.75
72.51
73.10
82.51
90.93
101.27
115.06
128.60
127.88
131.09
206.42
7.59%
6.04%
—
26.07
EPS growth%
10.32
7.63
6.46
8.21
5.95
8.86
11.11
11.45
8.99
8.04
6.96
8.99
8.54
28
74.78
Bookvalue per sh¥
83.19
87.17
84.60
86.32
82.81
82.07
76.26
81.71
84.23
87.60
276.18
1.13%
0.86%
—
164.23
FCF per share¥
349.04
367.37
362.01
353.41
360.50
403.38
410.90
428.04
450.17
473.32
79.65
5.60%
3.18%
—
267.33
Dividend per sh¥
50.68
52.29
54.90
57.10
54.42
47.59
43.63
40.93
43.04
44.34
153.67
(4.02%)
(2.38%)
—
6.47
Div yield (avg)%
24.78
24.84
26.17
24.96
25.47
27.57
25.77
24.37
21.70
20.36
19.33
24.37
24.90
30
29.63
Payout ratio%
10.62
13.18
12.64
12.81
14.28
16.83
17.47
19.74
20.93
20.13
11.38
19.74
15.55
40
23.42
Shares (diluted)M
22.23
23.90
24.39
23.91
22.92
21.07
19.41
17.51
16.09
17.08
22.81
(5.71%)
(3.00%)
65
11.20
Buyback yield%
22.88
24.35
22.32
20.74
18.07
17.08
18.22
16.49
18.80
16.68
27.07
17.08
18.51
45
1.226
D/E ratiox
1.503
1.478
1.403
1.381
1.614
1.889
1.818
2.140
2.335
2.553
0.729
2.140
1.716
79
5.892
Enterprise value¥B
0.619
0.562
0.616
0.611
0.554
0.492
0.490
0.474
0.448
0.458
3.275
(3.74%)
(3.07%)
35
7.632
LT debt¥B
10.80
12.65
12.29
12.94
14.91
16.25
16.54
18.49
17.81
18.53
10.77
4.44%
6.17%
14
Revenue
¥9.183B
3.68%
1.00×
Cost of revenue
¥5.961B
3.79%
1.01×
Operating expenses
¥2.029B
3.79%
1.01×
Cash and investments
18.85%
Spread over hurdle
(4.77%)