7.432
Revenue¥B
5.893
6.140
6.201
6.200
6.203
6.423
6.532
6.673
6.679
6.877
8.161
2.08%
1.87%
83
14.02
Revenue growth%
27.00
26.29
26.29
24.21
21.42
22.50
22.03
20.84
23.80
23.60
10.85
22.50
23.70
70
6.23
Gross margin%
15.53
14.57
13.25
14.58
16.26
17.44
15.64
13.02
14.76
17.33
26.70
15.64
15.15
24
28.60
Operating margin%
10.99
13.36
14.74
12.73
14.93
13.24
12.42
11.50
9.06
7.85
11.23
11.50
12.57
93
4.96
Net margin%
7.38
5.40
6.05
3.64
2.41
2.16
2.19
1.19
2.86
3.79
2.48
2.19
3.25
16
14.31
P/E ratio (avg)x
9.355
8.259
7.894
7.759
7.082
7.753
8.234
8.732
7.894
7.947
34.05
7.947
7.920
31
13.40
EV/EBITx
19.99
20.28
20.62
21.68
20.30
23.08
23.50
21.30
21.45
20.51
19.15
21.45
20.96
19
22.21
FCF yield (avg)%
26.21
26.80
25.07
23.76
21.35
20.98
22.95
25.18
23.49
23.76
27.94
23.49
23.76
87
13.68
FCF margin%
26.89
26.24
25.62
27.99
27.51
30.00
29.04
28.26
30.14
29.79
17.81
29.79
28.13
39
1.225
FCF / Net incomex
1.802
1.892
1.734
1.944
2.024
2.070
2.127
2.072
1.983
2.093
0.707
2.072
2.003
8
28.48
ROIC%
1.45
2.10
4.89
5.56
4.81
6.16
6.91
4.24
7.06
4.75
24.61
6.16
4.85
38
19.94
Return on equity%
36.95
34.67
35.13
32.34
34.98
35.47
34.36
35.74
33.67
35.18
24.06
35.18
35.06
89
12.60
Return on assets%
20.05
17.12
16.28
15.62
13.14
14.43
11.49
13.85
13.72
15.86
11.39
13.85
15.02
69
113.73
EPS¥
43.82
43.40
46.76
46.38
44.08
41.48
39.71
34.23
36.06
33.20
121.07
(5.51%)
(3.91%)
—
7.12
EPS growth%
33.47
35.00
35.86
38.04
35.57
37.12
39.40
40.15
38.61
39.44
11.95
39.40
37.58
38
106.21
Bookvalue per sh¥
153.98
160.57
174.81
196.11
218.04
208.38
241.75
229.85
244.55
274.49
28.78
4.71%
6.11%
—
123.33
FCF per share¥
69.19
72.28
69.06
60.87
61.76
64.82
67.84
64.18
58.57
54.11
96.66
(2.61%)
(3.79%)
—
54.13
Dividend per sh¥
69.62
72.72
85.67
84.58
87.98
88.16
101.01
109.73
122.16
124.19
71.81
7.14%
6.73%
—
19.25
Div yield (avg)%
17.96
19.15
19.91
19.28
20.49
21.01
21.11
23.38
23.33
21.23
14.74
21.23
20.75
69
5.02
Payout ratio%
20.40
20.85
23.79
22.40
24.07
24.59
24.65
25.10
27.01
28.22
12.15
25.10
24.33
24
26.83
Shares (diluted)M
29.34
32.74
30.59
32.12
34.26
37.86
37.00
42.55
40.95
40.18
27.51
3.24%
2.78%
17
18.76
Buyback yield%
31.24
28.37
26.07
23.67
22.98
22.16
21.66
20.54
22.39
25.01
26.38
22.16
23.33
6
0.445
D/E ratiox
1.324
1.225
1.320
1.428
1.572
1.672
1.483
1.352
1.285
1.297
1.158
1.352
1.338
85
4.290
Enterprise value¥B
4.417
5.079
5.813
6.114
6.117
7.201
7.670
7.390
8.423
8.868
3.340
7.71%
7.21%
30
2.696
LT debt¥B
8.269
9.095
9.197
10.21
11.68
13.58
13.23
15.94
16.42
16.24
7.924
6.81%
7.39%
62
Revenue
¥6.877B
1.87%
1.00×
Cost of revenue
¥3.858B
1.59%
0.97×
Operating expenses
¥1.728B
2.05%
1.02×
Cash and investments
16.95%
Spread over hurdle
14.68%