36.46
Revenue¥B
27.73
29.20
30.63
32.33
34.50
35.29
36.18
38.74
40.21
43.00
39.27
4.50%
5.06%
80
12.25
Revenue growth%
28.81
29.60
31.88
32.29
31.69
33.46
32.23
31.19
30.47
27.85
5.81
31.19
31.44
53
21.33
Gross margin%
20.59
19.22
18.77
16.74
19.01
21.10
18.59
19.13
17.74
15.48
20.37
18.59
18.89
68
17.82
Operating margin%
22.48
21.42
21.98
22.93
24.20
23.68
24.10
24.64
26.07
26.26
16.14
24.64
23.89
21
10.13
Net margin%
25.66
22.90
24.81
26.81
29.35
28.40
29.24
27.61
29.86
32.35
24.23
29.24
28.00
60
36.63
P/E ratio (avg)x
46.74
50.59
53.99
61.59
62.17
66.35
71.06
73.63
77.85
83.91
37.56
73.63
64.26
19
13.44
EV/EBITx
45.09
43.79
41.92
42.39
45.48
51.00
48.43
53.56
52.62
57.68
21.93
52.62
46.95
45
22.60
FCF yield (avg)%
14.62
15.45
13.42
16.08
14.74
16.48
18.97
18.41
19.33
18.57
12.05
18.57
16.28
12
9.58
FCF margin%
24.55
22.80
20.01
22.45
23.69
24.61
21.92
20.30
20.41
19.82
24.93
20.41
22.18
51
1.285
FCF / Net incomex
1.207
1.327
1.389
1.398
1.302
1.473
1.391
1.407
1.570
1.608
1.718
1.473
1.394
56
9.44
ROIC%
10.10
9.40
10.22
10.40
12.09
13.72
15.76
16.75
16.45
18.37
25.68
16.45
12.90
91
19.85
Return on equity%
16.97
16.76
16.56
14.91
16.14
14.49
12.55
13.05
10.63
10.00
21.87
12.55
14.70
52
6.37
Return on assets%
26.58
27.08
28.37
27.74
25.47
23.38
22.52
22.03
20.26
22.85
24.39
22.52
24.42
21
55.85
EPS¥
216.05
240.97
234.27
240.21
234.64
265.53
257.53
247.54
240.27
271.60
59.35
2.97%
2.66%
—
22.14
EPS growth%
14.94
15.80
18.64
21.30
21.89
20.45
21.34
21.59
21.28
23.13
9.28
21.34
21.29
27
135.53
Bookvalue per sh¥
95.14
103.95
108.60
116.95
123.84
130.45
130.83
127.49
127.07
131.56
238.95
1.22%
2.39%
—
240.21
FCF per share¥
266.07
267.71
269.95
283.95
299.74
303.75
310.66
354.04
394.31
360.42
313.85
3.76%
3.49%
—
243.00
Dividend per sh¥
161.58
182.60
195.92
201.90
201.67
236.56
283.19
296.77
332.42
398.20
51.33
14.58%
9.67%
—
5.80
Div yield (avg)%
10.05
12.40
10.20
11.12
12.75
12.50
13.73
13.99
14.90
14.65
15.46
13.99
12.63
48
4.99
Payout ratio%
25.30
27.52
29.49
32.47
29.49
30.00
29.69
32.31
35.08
34.62
14.18
32.31
29.84
41
31.62
Shares (diluted)M
34.76
35.00
35.91
40.07
41.08
46.43
50.16
52.48
61.87
71.17
30.75
11.62%
6.87%
13
5.37
Buyback yield%
18.23
17.27
15.79
17.26
19.02
21.70
24.30
23.91
25.05
25.30
9.12
24.30
20.36
9
1.171
D/E ratiox
2.014
2.265
2.535
2.622
2.918
3.383
3.910
4.525
5.131
5.369
0.659
4.525
3.150
51
31.98
Enterprise value¥B
31.80
32.51
37.58
36.42
38.98
37.23
34.89
38.99
42.55
39.13
30.67
0.08%
1.34%
43
19.90
LT debt¥B
34.19
38.03
37.91
41.60
44.47
48.45
51.87
55.40
62.95
61.11
37.08
6.56%
6.19%
69
Revenue
¥43.00B
5.06%
1.00×
Cost of revenue
¥25.14B
4.98%
0.99×
Operating expenses
¥9.743B
5.60%
1.05×
Cash and investments
19.48%
Goodwill & intangibles
17.70%
Property and equipment
17.60%
Return on capital
110.83%
Spread over hurdle
102.98%