9.890
Revenue¥B
6.494
6.858
7.404
7.724
8.226
8.562
9.057
9.497
9.866
10.52
10.29
5.03%
5.54%
16
6.25
Revenue growth%
4.63
6.18
6.65
3.93
6.60
7.81
10.66
11.45
13.64
16.36
12.34
11.45
7.23
11
15.57
Gross margin%
7.31
7.75
8.88
8.98
8.80
10.83
13.09
14.58
15.48
17.71
4.17
14.58
9.91
27
2.47
Operating margin%
8.35
7.69
6.81
6.99
8.70
9.60
10.99
8.87
6.45
8.84
3.84
8.87
8.52
83
22.95
Net margin%
10.10
10.54
7.77
8.19
5.96
3.08
5.44
6.94
9.60
8.71
15.04
6.94
7.98
14
37.51
P/E ratio (avg)x
13.92
14.78
15.06
15.27
14.07
13.27
13.50
12.78
14.03
12.69
22.08
13.27
13.97
54
23.77
EV/EBITx
34.56
34.65
33.97
36.30
32.21
34.40
34.19
34.15
29.63
28.86
22.97
34.15
34.17
51
4.67
FCF yield (avg)%
28.10
25.17
27.84
26.71
28.65
29.93
27.62
28.40
28.72
28.52
15.55
28.52
28.25
32
19.18
FCF margin%
22.50
19.92
18.74
20.26
21.15
18.88
16.15
14.65
12.37
13.64
22.95
14.65
18.81
64
1.313
FCF / Net incomex
1.035
1.096
0.989
0.914
0.847
0.741
0.747
0.799
0.682
0.664
0.626
0.741
0.823
51
29.96
ROIC%
11.48
10.43
11.34
12.92
11.69
13.29
14.66
15.02
13.23
14.98
5.44
14.66
13.08
71
6.00
Return on equity%
17.64
18.35
18.84
16.53
17.95
17.48
19.19
19.69
17.48
16.62
11.59
17.48
17.79
86
12.09
Return on assets%
12.94
14.02
14.38
13.05
15.39
18.24
17.37
15.34
17.00
17.45
2.77
17.37
15.36
12
52.04
EPS¥
271.70
288.50
292.52
286.59
285.70
288.47
265.69
251.46
277.49
287.97
56.18
0.16%
(0.50%)
—
9.56
EPS growth%
15.62
15.04
17.20
15.24
15.19
12.82
10.76
10.64
10.46
11.96
3.91
10.76
13.93
51
106.72
Bookvalue per sh¥
217.34
231.80
257.14
250.65
265.42
296.82
327.89
373.82
398.34
370.18
295.64
6.88%
6.47%
—
151.24
FCF per share¥
293.09
279.52
324.28
335.09
383.42
421.06
463.63
489.16
483.10
491.03
144.30
5.07%
6.56%
—
284.01
Dividend per sh¥
545.16
512.38
499.27
548.31
626.97
681.79
659.45
727.69
779.08
786.32
250.10
4.63%
4.96%
—
4.32
Div yield (avg)%
4.13
4.25
6.02
7.73
8.88
11.58
9.25
8.10
6.03
7.00
10.25
8.10
7.37
39
15.62
Payout ratio%
3.45
4.78
5.56
3.42
0.61
3.37
5.18
6.97
6.96
7.90
29.32
6.96
4.98
5
20.61
Shares (diluted)M
19.05
19.29
17.06
16.21
16.77
16.13
17.66
16.18
17.41
17.31
20.01
0.63%
(0.59%)
52
22.78
Buyback yield%
22.32
23.29
24.00
21.01
18.12
16.12
18.64
19.79
18.35
15.54
16.20
18.35
19.21
22
1.755
D/E ratiox
0.561
0.634
0.702
0.801
0.860
0.888
0.865
0.990
1.138
1.305
1.604
0.990
0.863
66
2.792
Enterprise value¥B
1.639
1.742
1.717
2.053
2.350
2.494
2.527
3.023
3.266
3.901
9.219
10.67%
9.29%
25
3.148
LT debt¥B
4.225
4.374
4.643
4.731
4.946
5.157
5.080
5.587
5.960
6.005
6.633
3.96%
3.60%
11
Revenue
¥10.52B
5.54%
1.00×
Cost of revenue
¥5.674B
5.53%
1.00×
Operating expenses
¥2.414B
6.30%
1.07×
Goodwill & intangibles
17.02%
Cash and investments
14.90%
Spread over hurdle
11.27%