21.34
Revenue¥B
19.39
19.89
21.18
22.15
23.22
23.84
25.22
26.24
26.90
23.07
23.96
3.96%
4.05%
81
3.84
Revenue growth%
16.11
13.65
12.51
11.30
14.24
12.61
10.02
10.86
9.68
7.92
8.78
10.86
12.56
49
28.40
Gross margin%
25.62
28.30
27.01
27.18
27.30
27.00
28.28
29.88
32.51
3.93
6.04
28.28
27.75
89
22.79
Operating margin%
18.93
19.73
21.39
18.65
15.83
12.83
13.55
10.55
8.96
16.25
19.02
12.83
17.24
33
8.13
Net margin%
5.73
4.40
6.52
7.84
6.08
7.01
9.42
9.82
10.26
7.24
6.92
9.42
6.81
64
7.631
P/E ratio (avg)x
64.85
72.69
81.19
89.89
102.2
105.6
111.2
121.1
128.4
12.53
23.51
111.2
96.06
15
23.22
EV/EBITx
11.10
10.81
11.27
12.62
11.88
11.95
11.52
12.21
13.06
10.31
37.51
11.95
11.70
46
6.85
FCF yield (avg)%
23.36
20.88
22.21
20.78
21.21
23.41
24.15
23.17
25.35
14.10
17.02
23.41
23.27
18
23.17
FCF margin%
17.93
17.08
15.43
16.82
18.96
16.43
13.75
16.43
16.20
17.88
25.44
16.43
16.43
82
0.165
FCF / Net incomex
0.365
0.329
0.313
0.292
0.328
0.364
0.392
0.415
0.412
1.226
0.546
0.392
0.359
21
24.90
ROIC%
18.55
19.91
17.51
16.15
17.96
16.94
18.65
17.92
20.39
25.88
4.64
17.96
17.94
93
15.06
Return on equity%
17.96
16.65
14.68
11.96
13.77
12.39
10.85
10.82
12.39
27.98
8.64
12.39
13.08
66
9.34
Return on assets%
7.34
9.75
8.51
10.87
8.31
5.54
4.03
2.02
0.40
6.68
20.95
4.03
6.44
31
242.53
EPS¥
672.04
721.37
768.37
796.02
892.32
949.73
883.66
962.27
1,027
270.33
301.85
5.22%
5.90%
—
16.91
EPS growth%
6.90
4.44
6.60
7.91
8.48
7.57
7.19
5.96
7.41
13.59
5.47
7.41
7.04
29
433.08
Bookvalue per sh¥
119.59
130.39
122.89
113.56
118.40
110.09
114.24
120.84
125.71
467.59
499.02
2.05%
0.03%
—
308.41
FCF per share¥
586.97
591.32
656.81
701.61
690.65
682.94
730.17
714.68
763.15
103.08
451.47
1.70%
3.99%
—
233.83
Dividend per sh¥
246.66
249.37
227.27
239.94
241.16
241.48
241.93
258.54
274.42
540.41
552.06
2.72%
1.79%
—
22.27
Div yield (avg)%
6.98
8.56
7.61
6.91
9.05
9.87
12.14
12.17
13.44
11.59
29.27
12.14
8.81
70
16.21
Payout ratio%
36.29
37.74
39.45
37.90
39.89
39.55
39.23
38.16
40.92
22.48
20.03
39.55
38.69
94
16.61
Shares (diluted)M
16.47
15.71
15.13
15.36
14.51
14.13
13.23
14.30
13.49
16.78
16.92
(2.56%)
(2.07%)
95
23.56
Buyback yield%
13.02
15.63
16.43
16.16
16.57
17.09
14.19
14.02
16.54
3.09
9.52
16.54
15.90
14
1.227
D/E ratiox
1.770
1.882
2.254
2.660
3.011
3.452
3.383
3.568
3.883
0.714
0.567
3.452
2.835
42
16.89
Enterprise value¥B
13.26
13.50
12.17
12.04
11.32
10.36
10.37
10.70
9.923
11.53
17.03
(3.79%)
(2.35%)
54
7.118
LT debt¥B
13.94
14.48
14.55
15.11
12.84
13.23
11.73
11.62
11.01
10.49
18.41
(6.13%)
(2.73%)
29
Revenue
¥26.90B
4.05%
1.00×
Cost of revenue
¥18.32B
4.22%
1.02×
Operating expenses
¥6.343B
3.77%
0.97×
Cash and investments
16.69%
Spread over hurdle
(0.34%)