7.830
Revenue¥B
11.09
10.97
11.32
11.19
11.25
11.17
11.21
11.52
11.38
11.73
8.141
0.84%
0.63%
91
29.37
Revenue growth%
21.80
18.90
16.12
13.63
15.07
15.03
15.02
13.76
16.74
15.04
2.23
15.03
15.06
79
4.83
Gross margin%
10.50
8.15
8.07
9.99
9.66
6.81
9.54
10.66
9.22
9.16
9.85
9.22
9.38
94
11.58
Operating margin%
20.73
18.94
19.79
20.03
21.00
18.09
20.79
19.32
17.93
19.32
5.46
19.32
19.55
38
19.56
Net margin%
23.61
23.58
26.45
24.68
26.41
25.38
22.95
20.25
20.22
22.44
16.22
22.44
23.59
40
12.97
P/E ratio (avg)x
40.61
47.91
55.86
59.09
66.27
64.90
76.36
80.34
90.22
104.4
33.54
80.34
65.58
55
23.48
EV/EBITx
34.58
40.70
44.12
48.86
55.55
65.47
76.43
77.47
90.08
90.57
14.72
77.47
60.51
11
12.75
FCF yield (avg)%
18.65
17.97
17.84
17.21
17.12
16.74
17.77
17.76
15.76
16.83
12.83
16.83
17.48
92
8.71
FCF margin%
10.00
10.82
10.30
10.71
9.40
6.75
7.48
8.56
7.24
8.90
29.38
7.48
9.15
93
0.364
FCF / Net incomex
1.825
2.200
2.404
2.488
2.600
3.148
3.629
3.854
4.032
4.815
1.401
3.854
2.874
67
27.77
ROIC%
7.50
6.35
6.25
7.73
6.61
7.36
7.22
6.86
7.27
7.14
24.90
7.22
7.18
41
14.44
Return on equity%
21.48
20.55
20.43
17.57
17.78
17.05
19.79
20.26
21.25
22.02
2.83
20.26
20.35
49
24.81
Return on assets%
35.51
36.52
38.33
35.86
37.74
37.36
37.66
36.60
38.33
37.25
4.51
37.36
37.31
20
163.58
EPS¥
206.73
232.88
253.07
246.78
296.44
320.53
320.48
376.07
447.29
525.48
174.19
12.13%
9.71%
—
21.67
EPS growth%
12.90
11.53
9.29
6.46
8.92
7.85
5.05
6.65
6.90
6.75
18.63
6.75
7.38
77
118.42
Bookvalue per sh¥
192.51
193.13
202.11
210.82
224.55
250.89
274.18
272.34
317.90
317.38
156.48
7.16%
6.32%
—
42.59
FCF per share¥
65.56
74.86
76.80
81.22
89.90
90.86
95.26
100.63
100.48
110.39
63.46
4.19%
4.99%
—
190.84
Dividend per sh¥
86.34
92.61
98.09
109.14
120.50
128.74
131.23
146.15
153.61
150.46
79.19
4.54%
6.02%
—
23.98
Div yield (avg)%
19.79
20.22
19.81
18.39
20.30
18.48
16.84
18.98
18.32
20.53
5.90
18.48
19.39
86
18.44
Payout ratio%
10.74
11.97
13.26
12.87
12.81
11.27
11.35
13.03
11.76
8.88
2.25
11.35
11.87
82
21.61
Shares (diluted)M
28.74
30.47
34.88
38.93
38.08
44.25
46.52
55.66
58.43
63.57
21.25
10.79%
8.43%
20
12.29
Buyback yield%
28.89
29.46
27.46
26.32
25.06
26.21
24.04
23.27
24.57
24.07
26.89
24.07
25.64
80
0.862
D/E ratiox
2.146
2.051
1.868
1.759
1.985
2.057
2.131
2.374
2.374
2.414
0.134
2.374
2.094
64
3.647
Enterprise value¥B
7.745
7.539
7.499
7.642
7.876
8.818
8.054
8.854
9.538
9.312
6.592
3.41%
2.16%
54
1.103
LT debt¥B
16.43
16.22
19.05
19.48
22.65
24.00
27.94
29.99
33.27
38.99
8.432
11.47%
10.03%
19
Revenue
¥11.73B
0.63%
1.00×
Cost of revenue
¥7.920B
0.88%
1.03×
Operating expenses
¥2.661B
0.26%
0.96×
Cash and investments
17.22%
Goodwill & intangibles
16.20%
Spread over hurdle
54.47%