40.99
Revenue¥B
28.69
29.76
30.77
32.50
33.85
34.88
36.63
37.86
39.41
40.08
43.81
3.44%
3.82%
82
22.19
Revenue growth%
27.25
27.85
27.69
28.40
29.63
31.76
34.21
32.09
32.80
31.62
5.79
32.09
30.63
94
13.10
Gross margin%
18.10
15.72
13.32
16.09
15.41
13.87
12.40
13.09
15.13
12.84
20.54
13.09
14.50
17
8.94
Operating margin%
22.91
21.49
22.04
20.82
19.02
18.40
20.24
22.94
23.01
24.88
16.99
22.94
21.76
91
27.20
Net margin%
24.61
26.05
23.26
24.59
24.47
24.03
24.40
26.37
28.51
31.49
22.02
26.37
24.60
20
11.01
P/E ratio (avg)x
14.78
16.26
15.20
15.48
15.26
14.82
15.06
16.67
17.12
19.72
11.15
16.67
15.37
46
28.41
EV/EBITx
35.43
36.10
32.31
35.69
33.56
34.50
32.55
34.44
36.43
37.18
19.16
34.50
34.97
71
18.26
FCF yield (avg)%
30.21
32.43
30.88
28.90
31.15
29.40
30.50
30.25
31.23
28.81
9.23
30.25
30.38
38
15.76
FCF margin%
4.95
5.57
5.83
3.77
4.60
6.72
8.73
10.07
9.52
7.94
27.32
8.73
6.27
29
0.267
FCF / Net incomex
1.598
1.844
1.938
2.287
2.364
2.434
2.323
2.428
2.389
2.452
0.475
2.428
2.343
41
19.67
ROIC%
3.76
4.59
6.13
8.46
10.10
8.30
9.37
6.74
3.95
6.50
2.20
6.74
6.62
37
7.94
Return on equity%
25.19
27.12
25.87
25.47
26.23
28.63
29.95
31.56
29.23
30.82
26.72
29.95
27.87
69
8.64
Return on assets%
15.74
12.92
13.31
13.95
15.71
15.45
14.54
12.94
13.36
15.77
3.82
14.54
14.25
16
314.42
EPS¥
1,021
1,205
1,186
1,190
1,210
1,214
1,345
1,603
1,879
1,980
347.56
10.35%
7.79%
—
22.81
EPS growth%
19.11
19.60
20.57
19.84
21.86
20.09
22.40
24.24
23.14
20.66
2.19
22.40
20.61
59
207.11
Bookvalue per sh¥
68.86
72.19
83.43
94.16
110.65
106.55
121.88
119.14
114.22
125.04
386.15
2.48%
7.08%
—
413.36
FCF per share¥
482.69
495.22
535.06
552.53
652.66
632.68
747.70
885.14
958.16
963.56
478.90
8.10%
7.85%
—
136.92
Dividend per sh¥
67.17
64.74
70.14
71.97
62.32
62.85
59.47
51.82
56.87
52.32
84.55
(3.44%)
(2.32%)
—
18.01
Div yield (avg)%
12.65
14.45
13.78
15.55
12.85
15.11
16.37
19.32
17.78
17.78
8.64
17.78
15.33
10
26.66
Payout ratio%
8.17
9.71
9.80
8.68
9.44
9.82
11.19
11.17
8.83
8.00
2.94
9.82
9.58
21
62.63
Shares (diluted)M
62.01
64.45
65.48
68.79
72.75
66.90
74.94
85.08
95.80
108.9
61.00
8.40%
5.94%
92
20.18
Buyback yield%
3.76
1.41
0.42
0.40
0.40
0.40
0.40
1.28
0.40
0.40
2.16
0.40
0.40
53
0.691
D/E ratiox
1.827
1.995
2.317
2.773
2.793
3.123
3.655
3.606
4.242
4.386
0.972
3.655
2.958
92
31.56
Enterprise value¥B
26.86
26.01
28.70
28.99
30.04
26.71
29.52
29.43
29.36
29.91
21.33
(0.09%)
(0.30%)
46
35.26
LT debt¥B
20.62
19.39
21.31
20.88
20.75
20.88
21.46
22.97
23.65
24.41
39.40
3.29%
2.61%
37
Revenue
¥40.08B
3.82%
1.00×
Cost of revenue
¥28.05B
3.82%
1.00×
Operating expenses
¥5.776B
4.16%
1.03×
Goodwill & intangibles
18.32%
Cash and investments
16.94%
Spread over hurdle
(1.05%)