7.766
Revenue¥B
7.693
8.344
8.966
9.658
10.33
11.24
11.93
13.06
13.75
14.92
8.495
7.63%
7.61%
45
22.61
Revenue growth%
2.57
0.40
0.92
0.54
0.40
2.32
2.68
1.55
2.29
1.50
23.59
2.29
1.53
53
2.00
Gross margin%
13.06
15.21
16.62
18.55
19.13
18.95
18.35
21.09
21.64
21.56
5.67
21.09
18.75
51
21.47
Operating margin%
20.17
18.39
17.67
16.55
16.05
16.44
13.73
14.81
12.36
14.79
12.35
14.79
16.25
25
5.31
Net margin%
15.08
12.90
11.14
13.43
11.51
8.92
9.31
11.83
13.77
12.02
23.95
11.83
11.92
48
32.44
P/E ratio (avg)x
7.590
8.354
9.218
9.147
9.840
11.03
11.39
11.40
10.51
12.07
11.32
11.39
10.18
50
8.681
EV/EBITx
38.80
43.76
48.46
53.23
50.19
51.96
55.43
50.56
57.33
57.41
15.76
55.43
51.26
82
16.21
FCF yield (avg)%
23.25
21.06
22.26
23.45
22.43
22.38
25.14
25.10
24.94
27.70
8.08
25.10
23.35
88
10.81
FCF margin%
18.98
16.54
19.45
18.38
16.95
15.16
17.39
19.15
18.49
20.82
19.46
18.49
18.44
86
1.056
FCF / Net incomex
0.981
1.040
1.120
1.171
1.294
1.396
1.316
1.481
1.387
1.305
1.437
1.387
1.300
25
2.84
ROIC%
5.34
4.08
5.74
6.09
4.73
7.33
6.16
6.08
8.28
6.08
23.79
6.16
6.08
52
24.77
Return on equity%
22.69
23.98
24.84
27.46
24.68
26.60
27.29
28.73
26.94
28.17
12.79
27.29
26.77
94
9.71
Return on assets%
17.78
20.54
19.33
17.66
18.09
15.20
13.52
11.57
9.01
8.88
18.40
11.57
16.43
89
796.31
EPS¥
1,346
1,393
1,475
1,465
1,557
1,721
1,835
2,019
2,318
2,734
863.48
11.93%
7.79%
—
5.06
EPS growth%
20.60
19.85
18.03
16.90
15.53
14.06
14.24
15.07
12.50
13.91
12.37
14.06
15.30
73
471.77
Bookvalue per sh¥
951.44
1,013
888.52
880.25
822.07
757.12
663.06
597.94
645.37
654.18
293.08
(4.47%)
(4.65%)
—
1,280
FCF per share¥
732.45
645.90
700.69
649.00
573.87
558.69
489.96
486.73
508.88
458.89
479.60
(4.37%)
(3.75%)
—
681.34
Dividend per sh¥
748.19
755.83
836.23
913.18
893.35
876.27
958.81
926.88
928.29
1,025
1,217
2.78%
3.27%
—
20.83
Div yield (avg)%
13.95
15.54
12.79
11.48
12.73
14.05
11.97
10.68
8.56
10.60
21.61
10.68
12.35
78
10.36
Payout ratio%
26.78
27.99
29.05
30.13
31.19
28.70
26.24
27.45
25.64
26.43
2.02
26.43
27.72
43
12.67
Shares (diluted)M
12.97
11.50
11.70
12.39
11.34
10.18
11.28
12.23
13.37
14.95
12.27
5.69%
0.13%
30
2.44
Buyback yield%
27.83
25.93
24.87
25.04
22.26
25.06
27.91
25.38
23.94
25.83
14.86
25.38
25.22
82
0.698
D/E ratiox
0.974
1.013
1.071
1.017
0.981
0.929
1.017
0.933
0.992
0.927
0.888
0.933
0.987
36
9.995
Enterprise value¥B
13.68
14.29
15.25
14.08
15.95
17.11
17.20
18.22
18.78
19.02
12.39
3.59%
4.20%
30
18.24
LT debt¥B
12.04
11.18
10.39
9.891
10.81
11.05
11.01
11.19
11.90
11.96
3.130
2.04%
0.73%
36
Revenue
¥14.92B
7.61%
1.00×
Cost of revenue
¥9.496B
7.81%
1.02×
Operating expenses
¥1.904B
7.74%
1.01×
Goodwill & intangibles
17.05%
Cash and investments
15.50%
Spread over hurdle
(0.45%)