7.716
Revenue¥B
5.163
5.415
5.833
6.258
6.580
7.034
7.532
8.000
8.713
9.166
7.897
6.85%
6.41%
93
16.78
Revenue growth%
22.30
23.23
22.31
25.00
22.85
24.80
22.20
22.00
22.13
23.19
22.05
22.20
22.58
37
4.55
Gross margin%
15.45
13.95
16.77
17.71
14.94
14.46
11.48
9.20
8.53
6.58
29.11
9.20
14.21
44
16.17
Operating margin%
20.67
17.78
17.50
14.83
13.02
15.80
14.81
13.23
15.24
13.80
18.24
14.81
15.03
8
17.28
Net margin%
16.11
17.28
20.22
19.88
20.56
21.18
20.37
17.59
17.32
19.67
7.82
19.67
19.78
18
15.03
P/E ratio (avg)x
43.19
41.92
38.23
41.72
38.47
36.98
35.46
36.80
38.57
36.93
30.89
36.93
38.35
18
8.798
EV/EBITx
59.78
60.49
58.84
62.28
73.28
71.22
74.16
72.52
79.85
79.64
35.19
74.16
71.87
17
26.52
FCF yield (avg)%
13.73
14.42
13.92
11.54
8.78
6.82
9.29
8.88
6.01
5.13
19.00
6.82
9.08
25
21.51
FCF margin%
20.95
22.88
22.41
25.13
22.99
20.16
20.01
17.92
17.51
15.84
10.44
17.92
20.56
83
0.873
FCF / Net incomex
0.919
0.899
0.911
0.963
0.974
1.116
1.078
1.078
1.033
1.019
0.710
1.078
0.996
19
12.22
ROIC%
19.80
20.71
17.98
15.42
16.89
16.79
18.54
17.50
20.07
21.46
16.20
18.54
18.26
81
5.83
Return on equity%
18.13
19.08
21.03
21.23
23.13
25.02
23.20
21.55
22.71
20.00
26.42
22.71
21.39
46
18.07
Return on assets%
19.25
18.00
15.54
14.14
16.20
16.96
16.72
17.30
15.05
15.81
22.92
16.72
16.46
16
109.27
EPS¥
74.60
73.55
77.42
76.65
83.56
92.35
89.38
92.71
104.04
103.03
116.12
4.28%
3.81%
—
15.67
EPS growth%
19.99
21.43
18.54
21.07
23.87
26.19
25.98
27.95
26.86
28.62
18.97
26.86
24.92
32
53.18
Bookvalue per sh¥
183.76
173.34
195.63
224.29
254.06
256.49
248.65
272.54
262.75
274.37
44.21
1.55%
4.70%
—
101.17
FCF per share¥
200.55
214.34
211.26
229.44
253.91
250.69
272.82
312.70
301.67
339.98
45.73
6.01%
5.35%
—
49.65
Dividend per sh¥
150.24
156.60
177.37
170.24
184.86
205.44
190.11
193.89
208.26
219.23
111.43
3.47%
3.36%
—
10.62
Div yield (avg)%
13.38
11.23
9.76
12.14
9.96
8.58
11.58
11.47
10.77
11.46
4.39
11.46
11.35
94
18.67
Payout ratio%
1.77
0.68
0.40
0.40
3.21
5.52
7.44
9.78
8.16
7.82
6.93
7.82
4.36
45
28.36
Shares (diluted)M
42.57
46.98
54.10
62.58
60.63
60.02
66.57
65.10
76.56
81.87
28.90
6.19%
6.71%
11
24.63
Buyback yield%
28.47
27.08
24.80
27.63
26.46
28.60
29.05
30.23
31.34
31.10
19.50
30.23
28.53
49
1.510
D/E ratiox
0.815
0.928
1.097
1.157
1.257
1.368
1.311
1.255
1.432
1.585
1.047
1.368
1.256
49
2.717
Enterprise value¥B
1.575
1.436
1.431
1.423
1.297
1.191
1.035
1.050
0.942
0.799
4.982
(9.23%)
(7.22%)
10
7.694
LT debt¥B
5.165
4.721
4.292
4.682
4.394
3.805
3.690
3.336
3.189
3.349
0.612
(5.29%)
(4.02%)
62
Revenue
¥9.166B
6.41%
1.00×
Cost of revenue
¥4.847B
6.87%
1.04×
Operating expenses
¥1.317B
5.90%
0.95×
Cash and investments
18.66%
Spread over hurdle
69.83%