11.83
Revenue¥B
7.529
8.039
8.740
9.361
10.10
10.76
11.43
12.54
13.41
14.45
13.12
7.43%
7.55%
22
22.92
Revenue growth%
23.02
21.05
22.36
24.89
27.50
28.59
29.58
30.22
31.42
33.21
3.01
30.22
28.04
32
29.55
Gross margin%
18.51
21.41
18.81
15.90
15.52
14.94
17.28
17.01
14.34
14.48
22.20
14.94
16.46
71
27.05
Operating margin%
35.43
37.11
36.92
39.29
41.94
39.09
41.80
42.47
42.76
40.11
8.14
41.80
39.70
37
21.93
Net margin%
17.09
17.82
14.83
17.43
17.63
19.07
18.65
16.87
17.19
15.83
21.96
17.19
17.31
70
16.69
P/E ratio (avg)x
25.70
26.25
23.00
24.00
22.38
22.46
21.54
21.04
21.59
22.01
28.69
21.59
22.42
33
25.99
EV/EBITx
20.35
20.95
23.03
21.77
20.71
22.00
19.40
17.93
18.91
17.79
33.86
18.91
20.53
61
16.04
FCF yield (avg)%
2.93
0.40
0.40
2.75
5.01
5.21
7.19
4.69
2.46
0.40
10.61
4.69
2.84
79
5.52
FCF margin%
26.12
27.34
26.17
25.88
27.30
28.00
26.38
28.88
30.10
29.21
15.06
28.88
27.32
60
1.573
FCF / Net incomex
2.476
2.917
3.195
3.595
3.971
3.946
4.070
4.794
4.746
5.016
1.545
4.746
3.959
14
27.48
ROIC%
8.07
10.16
8.14
5.48
4.17
3.43
3.59
4.15
4.58
2.19
8.33
3.59
4.38
70
13.55
Return on equity%
34.14
32.39
33.15
30.74
32.59
30.82
30.46
29.64
28.10
26.01
20.01
29.64
30.78
33
7.27
Return on assets%
30.03
28.73
27.02
25.76
24.49
27.10
29.28
29.59
28.13
27.85
10.55
28.13
27.99
6
17.64
EPS¥
71.40
72.43
80.10
74.58
80.59
88.08
95.03
94.00
97.96
113.19
19.03
7.03%
5.43%
—
3.28
EPS growth%
19.99
20.09
18.60
19.65
17.90
20.17
18.72
16.84
19.10
18.95
29.29
18.95
19.02
34
91.50
Bookvalue per sh¥
41.43
42.12
43.75
49.44
54.68
59.59
66.74
61.24
67.34
73.58
80.98
6.12%
6.03%
—
22.88
FCF per share¥
94.35
100.82
93.41
83.40
87.26
92.82
81.12
84.33
81.34
71.96
90.02
(3.78%)
(3.07%)
—
106.18
Dividend per sh¥
138.12
145.46
159.43
171.89
170.17
182.58
207.97
240.46
251.38
297.74
64.06
11.84%
7.75%
—
21.62
Div yield (avg)%
35.33
34.95
33.65
34.10
32.43
35.38
36.87
34.98
37.91
37.68
28.72
36.87
35.15
71
26.55
Payout ratio%
11.72
9.01
10.26
8.08
10.48
9.81
9.23
8.06
9.51
10.19
17.52
9.51
9.66
75
48.72
Shares (diluted)M
28.19
25.19
26.37
22.80
20.75
20.76
18.21
19.42
18.06
18.01
47.18
(2.79%)
(4.87%)
55
25.95
Buyback yield%
17.70
15.79
13.79
12.10
11.35
12.68
11.13
9.58
12.04
9.15
23.05
11.13
12.07
36
0.369
D/E ratiox
1.461
1.670
1.631
1.824
2.031
2.191
2.569
2.513
2.858
2.816
0.156
2.569
2.111
57
14.50
Enterprise value¥B
9.124
8.676
8.633
9.296
8.967
10.33
11.11
12.79
13.34
14.74
12.46
10.46%
4.25%
63
2.326
LT debt¥B
8.043
7.791
8.277
8.567
9.098
8.597
8.192
8.174
8.350
8.032
11.63
(2.46%)
0.10%
13
Revenue
¥14.45B
7.55%
1.00×
Cost of revenue
¥7.172B
7.55%
1.00×
Operating expenses
¥3.357B
7.39%
0.99×
Cash and investments
15.57%
Goodwill & intangibles
14.22%
Spread over hurdle
40.60%