3.157
Revenue¥B
8.324
8.452
8.378
8.532
8.431
8.487
8.403
8.360
8.516
8.635
3.352
0.48%
0.46%
78
13.78
Revenue growth%
12.31
14.41
13.13
11.70
12.15
10.77
8.76
7.27
6.44
7.55
18.73
7.55
11.23
82
24.32
Gross margin%
20.50
21.54
21.64
22.82
25.70
27.26
28.00
25.13
25.73
24.89
19.67
25.73
25.01
42
26.06
Operating margin%
25.03
26.56
23.97
26.20
24.98
25.57
27.20
25.08
26.88
28.93
6.49
26.88
25.89
94
18.36
Net margin%
18.11
16.78
17.11
14.45
12.29
10.35
11.55
10.97
10.44
7.97
21.10
10.44
11.92
57
34.38
P/E ratio (avg)x
47.68
47.38
48.47
45.69
46.92
44.09
41.82
40.99
40.90
40.13
37.03
40.99
44.89
30
12.11
EV/EBITx
74.85
86.14
88.11
87.83
99.16
109.2
123.4
126.4
136.1
144.3
22.12
126.4
104.2
90
22.28
FCF yield (avg)%
27.88
28.44
30.70
32.89
34.51
35.04
36.68
39.35
36.56
36.32
27.88
36.56
34.77
22
27.52
FCF margin%
20.53
22.86
21.98
23.65
25.35
27.20
29.12
31.69
29.05
26.46
9.25
29.05
25.90
32
0.491
FCF / Net incomex
1.641
1.650
1.737
1.899
1.915
1.987
1.895
1.815
1.817
1.755
0.603
1.817
1.816
87
15.98
ROIC%
2.67
3.23
3.83
3.94
4.55
2.98
4.42
7.07
5.27
6.98
25.25
5.27
4.18
79
22.18
Return on equity%
14.80
15.58
17.21
17.57
18.17
16.58
15.15
15.14
17.20
18.38
19.38
16.58
16.89
79
28.18
Return on assets%
21.66
21.74
23.94
25.17
26.52
27.44
28.18
28.61
25.65
28.10
14.51
28.10
26.09
37
27.76
EPS¥
118.12
123.21
134.41
132.47
155.31
182.95
208.55
211.97
203.75
219.24
28.45
7.14%
8.05%
—
6.04
EPS growth%
9.47
6.88
7.31
4.84
2.05
0.40
1.57
1.33
0.86
1.67
19.95
1.33
1.86
67
24.31
Bookvalue per sh¥
46.13
50.06
54.44
52.75
57.21
61.08
60.00
62.30
66.71
63.03
40.54
1.96%
3.95%
—
70.69
FCF per share¥
146.39
146.73
151.82
154.05
165.91
193.07
211.80
241.20
250.99
250.38
81.54
8.58%
7.07%
—
151.58
Dividend per sh¥
140.59
154.75
176.23
174.04
179.92
179.80
181.15
206.07
229.67
256.93
69.46
7.39%
6.67%
—
2.07
Div yield (avg)%
21.52
20.00
20.57
20.60
17.78
18.42
19.40
16.98
15.30
15.51
21.42
16.98
18.91
22
26.23
Payout ratio%
29.41
29.30
28.01
30.35
33.03
35.03
34.09
36.89
36.69
33.88
6.47
35.03
33.46
38
15.53
Shares (diluted)M
17.57
19.24
19.73
17.23
16.60
14.45
12.83
11.62
12.17
10.61
15.92
(8.56%)
(4.46%)
37
10.70
Buyback yield%
3.11
3.30
4.70
7.30
7.15
5.68
6.09
7.02
6.94
7.92
15.53
6.94
6.51
57
0.804
D/E ratiox
1.806
2.072
2.090
2.374
2.676
2.920
2.859
2.803
3.280
3.631
1.567
2.920
2.739
75
4.371
Enterprise value¥B
8.107
8.345
9.049
9.409
10.09
9.690
8.902
9.506
10.42
11.81
3.254
3.19%
4.81%
73
0.894
LT debt¥B
6.153
6.930
6.846
7.435
8.775
9.797
10.34
11.09
11.88
12.72
6.279
7.72%
7.33%
54
Revenue
¥8.635B
0.46%
1.00×
Cost of revenue
¥3.526B
0.35%
0.99×
Operating expenses
¥2.148B
0.33%
0.99×
Goodwill & intangibles
15.10%
Spread over hurdle
21.13%