4.432
Revenue¥B
8.528
8.799
9.357
9.956
10.40
10.81
11.42
11.86
12.56
13.18
4.736
4.85%
4.85%
61
18.86
Revenue growth%
26.72
26.64
29.03
29.19
27.38
27.55
25.06
24.01
22.47
21.49
14.55
24.01
26.68
25
19.86
Gross margin%
12.28
13.88
11.55
12.88
14.01
15.32
14.33
16.38
17.08
18.33
5.12
16.38
14.17
63
18.74
Operating margin%
18.20
20.46
22.66
24.19
24.01
21.11
24.05
24.37
23.03
21.39
5.10
23.03
22.85
28
6.28
Net margin%
12.02
10.78
13.27
13.45
12.63
14.31
13.49
15.67
16.94
18.24
15.69
15.67
13.47
44
7.293
P/E ratio (avg)x
13.50
14.76
14.48
16.18
17.65
18.72
18.87
19.71
22.45
23.56
12.92
19.71
18.19
76
17.83
EV/EBITx
39.58
46.68
47.24
49.09
51.60
56.68
54.69
58.03
62.40
59.25
15.24
58.03
53.14
27
19.04
FCF yield (avg)%
18.51
18.41
18.20
17.83
14.99
17.42
19.83
21.18
21.33
19.75
23.16
19.83
18.46
67
12.16
FCF margin%
4.88
7.52
5.91
8.35
7.17
4.72
5.77
5.28
7.85
9.48
29.70
5.77
6.54
12
0.892
FCF / Net incomex
0.469
0.463
0.508
0.548
0.574
0.692
0.793
0.880
0.995
1.082
0.791
0.880
0.633
69
16.99
ROIC%
7.87
7.51
9.58
9.36
11.60
10.56
12.41
10.21
11.52
11.11
22.04
11.11
10.38
5
19.29
Return on equity%
5.70
4.84
3.72
2.02
3.61
2.26
3.89
5.95
4.00
5.90
25.41
4.00
3.94
55
20.28
Return on assets%
20.31
22.86
25.58
26.71
25.78
24.06
25.14
22.45
19.73
18.60
20.87
22.45
23.46
83
1,203
EPS¥
669.18
582.98
567.91
582.38
525.61
576.51
518.28
490.98
440.33
404.18
1,346
(5.12%)
(5.57%)
—
25.07
EPS growth%
27.54
26.14
26.75
29.56
28.97
30.13
29.92
31.32
33.15
32.42
22.66
31.32
29.74
90
684.40
Bookvalue per sh¥
391.64
448.55
469.19
482.10
551.31
532.04
521.48
534.47
609.32
693.87
532.27
4.71%
5.71%
—
1,217
FCF per share¥
807.54
825.93
882.70
952.03
995.52
1,017
977.15
932.42
987.39
1,099
1,195
1.99%
2.42%
—
1,285
Dividend per sh¥
2,179
2,398
2,349
2,734
3,121
3,491
3,642
3,518
4,068
4,482
499.84
7.51%
8.13%
—
27.68
Div yield (avg)%
12.00
14.44
15.54
14.28
11.59
14.03
11.54
12.78
13.25
13.37
6.00
13.25
13.31
28
29.17
Payout ratio%
9.63
12.09
10.46
9.82
7.65
5.61
2.82
0.48
2.05
1.75
9.04
2.05
6.63
52
9.190
Shares (diluted)M
9.127
8.565
9.186
9.849
10.90
9.702
9.523
8.599
8.411
9.016
8.974
(3.72%)
(1.14%)
70
10.55
Buyback yield%
26.74
26.77
25.69
28.45
30.19
32.27
33.14
35.04
37.51
36.29
5.20
35.04
31.23
20
1.394
D/E ratiox
2.117
2.497
2.714
2.812
3.001
3.174
3.115
3.548
4.135
5.000
0.906
3.548
3.058
16
1.515
Enterprise value¥B
6.145
6.000
5.614
5.840
5.314
4.694
4.952
5.353
4.754
4.703
3.833
(2.41%)
(2.97%)
65
1.172
LT debt¥B
2.130
2.520
2.929
3.104
3.078
3.274
3.535
3.469
3.846
4.008
10.29
5.43%
8.54%
14
Revenue
¥13.18B
4.85%
1.00×
Cost of revenue
¥8.349B
5.14%
1.03×
Operating expenses
¥2.997B
4.40%
0.96×
Cash and investments
15.45%
Spread over hurdle
(4.78%)