43.19
Revenue¥B
38.27
39.68
41.10
43.70
47.06
49.37
51.91
55.90
58.53
62.98
46.05
6.00%
5.55%
80
9.38
Revenue growth%
25.81
25.59
25.47
27.01
28.61
26.95
25.13
24.34
24.63
26.71
2.16
25.13
25.70
38
27.71
Gross margin%
9.41
9.79
11.66
12.87
11.01
10.13
9.67
7.36
10.15
12.55
27.97
10.13
10.14
44
18.90
Operating margin%
5.21
6.79
8.39
7.27
7.57
8.38
6.15
3.78
1.14
1.17
7.13
3.78
6.47
83
12.88
Net margin%
15.90
13.66
12.84
12.61
12.96
10.91
10.22
8.09
8.92
10.45
12.38
10.22
11.76
66
19.87
P/E ratio (avg)x
52.58
56.42
52.09
55.06
49.82
54.00
59.85
67.21
65.65
62.99
13.85
62.99
55.74
5
10.14
EV/EBITx
35.95
38.76
39.94
40.40
43.02
40.93
38.69
35.49
37.39
33.31
26.47
37.39
38.72
50
9.09
FCF yield (avg)%
16.41
16.13
15.34
18.06
15.32
13.35
11.25
13.79
13.64
15.23
4.64
13.64
15.27
31
26.25
FCF margin%
25.92
24.72
25.51
23.42
23.84
22.69
24.22
24.66
22.45
21.86
26.62
22.69
24.03
53
0.431
FCF / Net incomex
0.491
0.546
0.538
0.477
0.435
0.400
0.367
0.340
0.360
0.363
1.244
0.363
0.417
50
25.16
ROIC%
17.28
14.71
15.96
18.32
16.97
16.72
16.07
19.01
18.85
17.00
9.45
17.00
16.99
12
27.48
Return on equity%
13.51
10.99
13.21
13.21
11.73
14.45
12.01
14.12
14.75
16.80
4.55
14.45
13.36
55
15.94
Return on assets%
6.48
6.04
4.38
7.20
8.65
9.44
9.29
7.26
7.13
7.56
19.60
7.56
7.23
12
834.39
EPS¥
1,179
1,242
1,269
1,497
1,634
1,703
1,676
1,905
2,053
2,042
923.06
4.56%
6.77%
—
21.24
EPS growth%
35.30
34.58
32.83
33.71
31.53
28.68
28.89
26.28
29.08
27.70
7.39
28.68
30.31
57
835.33
Bookvalue per sh¥
942.07
1,056
1,172
1,280
1,225
1,310
1,271
1,228
1,201
1,262
307.61
0.59%
4.32%
—
697.08
FCF per share¥
645.22
629.70
605.02
594.68
597.21
576.64
643.33
720.02
782.17
694.79
747.91
3.07%
1.54%
—
208.68
Dividend per sh¥
1,274
1,360
1,394
1,618
1,587
1,675
1,797
2,075
2,241
2,298
755.54
7.69%
6.27%
—
16.80
Div yield (avg)%
10.02
9.04
8.80
6.71
9.01
6.88
5.96
5.80
6.29
8.21
10.03
6.29
7.55
70
14.95
Payout ratio%
35.57
37.49
38.35
41.16
40.22
38.51
36.69
39.61
41.25
43.93
20.58
39.61
39.06
12
26.37
Shares (diluted)M
31.97
35.68
41.14
46.91
49.11
52.90
57.70
57.61
56.98
57.11
27.49
3.06%
5.72%
6
7.86
Buyback yield%
5.33
4.54
5.68
5.05
2.69
1.11
2.75
4.47
5.04
5.36
6.19
4.47
4.79
66
0.136
D/E ratiox
1.290
1.292
1.394
1.391
1.319
1.356
1.273
1.424
1.479
1.505
1.691
1.424
1.373
63
8.809
Enterprise value¥B
43.00
49.42
54.72
50.42
46.56
43.73
44.88
47.43
46.12
49.92
3.140
1.40%
0.89%
26
54.61
LT debt¥B
48.50
50.20
57.32
65.42
68.31
77.49
87.45
83.28
78.15
73.13
4.575
1.37%
3.98%
28
Revenue
¥62.98B
5.55%
1.00×
Cost of revenue
¥29.85B
5.51%
1.00×
Operating expenses
¥13.06B
6.11%
1.05×
Cash and investments
20.91%
Spread over hurdle
12.76%