35.52
Revenue¥B
17.94
19.28
20.21
21.37
23.12
24.85
26.90
29.10
31.68
33.33
36.67
7.59%
7.02%
62
7.70
Revenue growth%
12.53
14.93
16.21
17.16
18.98
18.32
15.87
17.95
19.10
16.28
21.45
17.95
16.72
63
8.63
Gross margin%
31.86
30.62
29.40
29.29
26.36
29.24
26.38
26.19
27.23
26.52
9.92
26.52
28.24
34
28.75
Operating margin%
13.44
13.98
15.21
14.01
12.34
12.55
11.05
8.22
10.97
8.51
8.30
10.97
12.45
31
28.22
Net margin%
20.59
22.90
21.69
20.93
20.17
21.07
21.72
20.59
20.16
20.39
5.61
20.59
20.76
59
12.54
P/E ratio (avg)x
21.11
20.67
20.01
23.08
24.18
24.64
24.11
23.85
24.89
27.81
19.35
24.64
23.98
81
37.39
EV/EBITx
20.60
18.33
19.69
18.64
16.39
16.13
14.45
12.98
11.83
11.70
31.96
12.98
16.26
40
26.22
FCF yield (avg)%
34.00
32.90
32.21
32.60
35.10
33.40
35.54
35.55
32.78
35.09
7.10
35.09
33.70
92
16.28
FCF margin%
25.03
26.41
29.26
27.52
25.85
26.82
27.59
30.38
29.05
26.40
10.95
27.59
27.17
27
0.656
FCF / Net incomex
0.733
0.700
0.716
0.704
0.689
0.726
0.647
0.700
0.634
0.635
1.520
0.647
0.700
76
17.18
ROIC%
7.50
6.80
5.39
5.48
2.81
1.10
0.40
3.37
0.59
3.57
20.36
1.10
3.47
78
7.57
Return on equity%
6.68
6.54
6.02
8.43
10.30
10.02
7.08
8.97
8.11
8.58
19.92
8.58
8.27
29
4.51
Return on assets%
5.21
5.42
4.01
3.77
3.71
4.42
4.96
2.40
0.40
1.68
20.28
2.40
3.89
66
415.51
EPS¥
252.49
238.79
259.20
271.07
276.88
272.31
247.49
224.69
215.34
199.03
462.91
(6.39%)
(2.68%)
—
9.34
EPS growth%
18.10
18.17
16.32
18.30
16.85
13.96
11.60
14.48
13.78
14.54
9.39
13.96
15.43
92
124.08
Bookvalue per sh¥
143.50
139.62
136.83
150.71
160.83
148.76
155.53
153.49
160.85
168.82
291.87
0.97%
1.11%
—
62.50
FCF per share¥
204.56
191.21
210.38
234.91
217.27
200.24
193.53
184.45
187.25
206.06
430.11
(1.05%)
0.68%
—
327.74
Dividend per sh¥
519.71
550.79
561.04
525.01
530.28
505.44
582.27
635.56
693.21
773.92
265.11
7.85%
4.59%
—
25.17
Div yield (avg)%
12.62
12.43
11.02
9.30
10.02
11.99
14.51
14.49
15.04
13.44
24.40
14.49
12.53
68
9.20
Payout ratio%
27.14
28.68
27.61
28.89
28.43
25.80
26.08
23.95
23.05
24.55
28.49
24.55
26.61
55
48.62
Shares (diluted)M
62.93
66.07
74.41
85.13
86.46
97.16
95.80
108.8
115.0
112.7
48.33
5.45%
6.70%
54
26.60
Buyback yield%
4.23
6.21
5.70
4.70
2.68
0.83
0.40
2.13
2.94
3.11
10.09
2.13
3.03
14
1.746
D/E ratiox
0.072
0.079
0.082
0.075
0.070
0.069
0.071
0.066
0.066
0.058
0.519
0.066
0.071
27
21.17
Enterprise value¥B
21.39
24.61
25.52
27.75
30.93
31.19
35.32
38.84
36.39
38.58
37.29
4.52%
6.75%
93
36.58
LT debt¥B
2.929
3.144
3.066
2.959
2.931
3.245
3.269
3.076
3.564
3.564
39.75
3.98%
3.04%
83
Revenue
¥33.33B
7.02%
1.00×
Cost of revenue
¥21.22B
7.06%
1.00×
Operating expenses
¥6.704B
6.52%
0.95×
Cash and investments
15.39%
Spread over hurdle
(3.48%)