6.306
Revenue¥B
7.920
8.690
9.259
9.796
10.75
11.82
12.80
14.02
15.21
16.64
6.777
9.13%
8.63%
69
29.77
Revenue growth%
5.15
3.60
3.68
6.66
4.30
3.82
1.31
0.75
0.40
0.40
15.08
0.75
3.64
92
2.35
Gross margin%
27.86
30.35
30.39
32.61
30.76
30.65
28.72
27.48
26.90
25.28
19.97
27.48
29.53
47
8.34
Operating margin%
3.73
5.71
8.15
5.94
5.15
2.88
1.80
0.40
0.97
0.40
11.47
0.97
3.31
60
4.39
Net margin%
20.05
20.12
22.66
24.04
23.36
25.92
25.38
26.27
23.76
26.20
26.23
25.92
23.90
13
29.43
P/E ratio (avg)x
40.79
44.31
43.81
37.58
37.37
33.67
34.24
34.36
34.14
32.39
26.66
34.14
35.87
20
19.64
EV/EBITx
39.05
39.38
42.57
41.97
45.65
42.33
41.59
43.36
40.34
42.19
32.86
42.19
42.08
31
23.62
FCF yield (avg)%
7.82
6.26
5.89
7.86
7.71
6.53
4.28
1.45
0.92
0.40
23.38
1.45
6.07
93
11.10
FCF margin%
36.62
34.08
34.34
35.65
32.95
35.56
34.92
35.77
35.80
36.72
4.88
35.77
35.61
86
0.360
FCF / Net incomex
0.196
0.200
0.194
0.220
0.247
0.252
0.288
0.300
0.309
0.310
1.267
0.300
0.250
40
10.85
ROIC%
32.48
34.60
33.70
35.97
37.35
40.28
39.07
39.76
39.29
40.27
22.23
39.76
38.21
77
4.39
Return on equity%
15.94
18.35
19.72
20.38
18.87
20.85
23.57
21.22
19.25
18.91
18.87
20.85
19.48
87
20.55
Return on assets%
20.66
20.71
18.08
15.26
16.04
15.32
17.22
17.87
15.16
16.73
11.19
16.73
16.98
71
98.14
EPS¥
131.52
132.72
135.36
127.94
131.15
133.36
131.85
143.21
139.15
162.74
107.73
4.41%
2.98%
—
6.75
EPS growth%
16.71
15.90
15.93
18.50
19.72
21.24
24.11
21.95
24.55
23.61
19.61
23.61
20.48
58
132.82
Bookvalue per sh¥
127.53
126.89
139.29
161.59
157.25
167.94
174.22
162.33
187.45
190.16
211.37
3.87%
3.54%
—
138.55
FCF per share¥
239.65
250.62
275.53
282.28
308.88
348.61
411.09
455.63
501.21
552.50
115.87
12.33%
10.04%
—
257.18
Dividend per sh¥
421.11
486.24
472.99
523.11
620.58
648.60
769.89
905.17
1,045
1,234
40.03
14.73%
11.74%
—
25.49
Div yield (avg)%
9.06
6.84
6.39
6.23
4.19
3.36
3.49
3.91
4.12
3.21
12.59
3.49
4.16
73
10.33
Payout ratio%
17.49
16.68
17.89
15.92
14.89
12.12
12.29
11.00
8.85
9.77
6.99
11.00
13.59
52
22.65
Shares (diluted)M
27.25
23.73
21.74
21.88
20.55
17.71
18.35
16.99
15.81
14.87
22.95
(6.26%)
(5.15%)
89
2.76
Buyback yield%
22.56
21.37
23.29
20.30
23.07
22.84
20.58
21.33
21.12
23.94
27.24
21.33
21.96
23
0.180
D/E ratiox
2.088
2.298
2.618
3.029
3.453
3.817
4.178
4.928
5.197
6.135
1.074
4.928
3.635
67
4.573
Enterprise value¥B
13.81
16.41
18.90
20.44
21.85
26.36
28.34
29.61
32.72
36.18
5.073
10.61%
11.13%
92
9.328
LT debt¥B
14.83
17.11
18.61
19.95
21.32
23.30
22.70
25.64
26.38
28.25
6.771
5.79%
8.36%
43
Revenue
¥16.64B
8.63%
1.00×
Cost of revenue
¥10.25B
8.35%
0.97×
Operating expenses
¥2.929B
8.87%
1.02×
Cash and investments
16.58%
Goodwill & intangibles
15.23%
Spread over hurdle
56.10%