4.081
Revenue¥B
12.49
12.40
12.24
12.39
12.29
12.15
12.25
12.18
12.24
12.13
4.187
(0.26%)
(0.26%)
48
21.81
Revenue growth%
6.07
4.39
3.42
4.75
5.65
4.08
4.20
3.70
3.59
1.23
6.33
3.70
4.14
30
9.12
Gross margin%
30.55
28.43
26.31
23.61
21.56
20.54
21.67
19.22
17.04
14.29
25.06
19.22
21.61
59
14.93
Operating margin%
2.14
3.43
3.08
3.47
6.34
6.84
5.14
6.29
8.14
6.42
25.92
6.42
5.72
72
21.16
Net margin%
9.03
11.75
9.88
7.17
7.89
8.09
8.55
9.28
10.95
13.42
25.56
9.28
9.15
37
22.95
P/E ratio (avg)x
35.48
41.64
41.14
48.63
57.85
69.50
76.63
86.61
99.22
102.1
36.37
86.61
63.67
38
16.01
EV/EBITx
6.615
6.921
6.140
5.905
5.335
4.818
4.958
5.049
4.681
4.656
23.84
4.818
5.192
22
2.10
FCF yield (avg)%
18.88
19.90
20.84
21.30
21.40
20.85
21.59
18.77
15.86
15.21
3.38
18.77
20.37
29
27.24
FCF margin%
2.74
3.31
2.78
5.33
5.97
3.27
3.21
5.14
5.13
3.40
28.84
3.40
3.35
73
0.626
FCF / Net incomex
1.054
1.125
1.179
1.275
1.169
1.218
1.107
1.008
1.112
1.217
0.518
1.112
1.147
85
24.47
ROIC%
20.95
21.17
20.79
22.68
20.37
19.41
20.43
19.82
17.56
15.78
23.56
19.41
20.40
24
5.43
Return on equity%
27.54
26.97
29.57
31.40
33.83
31.65
31.72
33.93
30.97
30.34
11.45
31.65
31.18
50
9.68
Return on assets%
29.08
28.03
27.37
27.28
25.00
24.67
26.28
25.33
27.38
26.43
13.86
26.28
26.86
25
102.99
EPS¥
495.33
543.73
547.95
504.75
525.88
500.88
548.63
529.41
520.07
457.71
109.25
(2.74%)
(0.32%)
—
24.58
EPS growth%
18.14
18.67
21.29
23.56
21.04
18.19
20.95
18.17
16.59
18.17
25.12
18.17
18.43
31
377.94
Bookvalue per sh¥
671.69
740.55
761.39
795.29
898.73
877.54
897.08
978.14
967.87
1,031
515.68
2.78%
5.15%
—
188.38
FCF per share¥
205.68
221.67
236.35
238.66
278.71
324.82
371.58
419.81
488.62
570.62
565.95
15.41%
11.71%
—
216.39
Dividend per sh¥
504.74
575.33
613.94
653.29
728.26
856.27
893.46
981.32
1,034
1,113
540.14
8.85%
9.39%
—
23.62
Div yield (avg)%
10.00
9.15
11.98
9.72
11.33
10.65
11.93
14.12
16.97
16.66
23.65
14.12
11.63
23
9.52
Payout ratio%
33.14
34.84
35.07
33.38
33.04
32.17
32.97
32.33
29.47
26.71
6.03
32.17
33.01
46
8.147
Shares (diluted)M
10.71
10.05
10.25
11.27
10.91
10.07
9.221
10.08
10.06
9.115
8.461
(3.53%)
(0.54%)
65
24.48
Buyback yield%
23.62
25.79
27.82
27.01
25.52
26.08
24.80
21.81
18.92
20.24
16.65
21.81
25.16
39
0.759
D/E ratiox
0.694
0.742
0.640
0.548
0.547
0.503
0.522
0.534
0.470
0.452
0.909
0.503
0.541
71
9.222
Enterprise value¥B
5.734
6.480
7.054
7.419
7.545
7.763
7.955
9.192
9.753
10.16
4.800
6.13%
7.59%
55
2.016
LT debt¥B
19.69
23.43
25.60
25.49
29.01
34.06
37.09
41.42
49.44
51.39
5.934
12.12%
12.21%
29
Revenue
¥12.13B
(0.26%)
1.00×
Cost of revenue
¥7.242B
(0.53%)
0.97×
Operating expenses
¥2.682B
0.23%
1.05×
Cash and investments
18.04%
Property and equipment
15.27%
Spread over hurdle
51.47%