5.634
Revenue¥B
19.06
19.99
20.62
21.54
22.81
23.71
24.79
25.52
25.96
26.80
6.205
3.28%
4.06%
79
29.46
Revenue growth%
7.17
4.68
1.81
3.23
5.47
4.54
1.69
0.40
1.78
3.57
28.87
1.78
3.40
32
8.93
Gross margin%
11.44
14.10
11.54
11.34
9.75
9.81
8.84
6.10
7.64
8.78
2.90
8.78
9.78
87
13.27
Operating margin%
24.82
21.98
24.16
23.42
22.51
24.79
22.60
25.38
23.45
21.41
18.49
23.45
23.43
57
3.33
Net margin%
33.00
33.85
32.11
29.93
29.94
30.20
28.39
26.58
27.35
24.48
29.80
27.35
29.93
11
10.52
P/E ratio (avg)x
20.85
21.82
25.34
26.44
26.61
26.52
27.23
29.81
35.91
39.66
20.28
29.81
26.56
85
28.55
EV/EBITx
29.61
28.20
27.59
26.47
27.01
28.13
31.02
32.91
36.85
34.95
9.887
32.91
28.91
57
27.09
FCF yield (avg)%
7.07
7.59
5.00
3.31
5.49
5.09
2.57
2.93
1.02
3.89
25.79
2.93
4.45
26
10.84
FCF margin%
6.94
8.26
5.75
8.19
10.39
9.17
10.91
8.52
11.06
9.12
16.86
9.17
8.82
91
0.611
FCF / Net incomex
1.245
1.367
1.491
1.553
1.594
1.720
2.056
2.237
2.523
2.806
1.203
2.237
1.657
45
28.70
ROIC%
17.13
15.87
16.03
18.00
20.77
22.49
21.01
22.85
25.68
23.49
26.08
22.85
20.89
31
18.75
Return on equity%
16.06
13.79
12.16
10.98
9.55
10.12
7.48
6.64
9.19
8.88
10.17
8.88
9.84
22
2.88
Return on assets%
24.71
26.90
28.72
26.26
25.57
28.33
30.33
28.14
31.06
30.54
16.41
30.33
28.23
63
713.78
EPS¥
759.18
783.50
736.53
699.31
751.06
791.65
890.26
985.91
1,097
1,137
776.36
8.64%
5.16%
—
23.35
EPS growth%
24.37
22.99
24.32
25.23
22.57
24.81
26.25
29.09
29.54
31.45
29.80
29.09
25.02
8
322.42
Bookvalue per sh¥
643.21
768.29
920.56
1,072
1,081
1,229
1,253
1,397
1,421
1,690
345.76
9.36%
10.93%
—
386.39
FCF per share¥
746.47
794.48
742.07
777.16
748.42
787.24
732.63
744.22
763.06
844.60
669.42
2.45%
0.61%
—
141.98
Dividend per sh¥
431.83
462.72
421.14
388.36
351.19
338.97
377.12
424.30
452.44
502.03
214.48
7.41%
1.81%
—
6.72
Div yield (avg)%
10.25
9.88
8.00
9.16
11.11
8.44
8.17
9.55
6.71
4.54
3.73
8.17
8.80
23
8.44
Payout ratio%
2.71
2.57
3.14
1.39
2.80
5.12
4.76
5.71
7.54
7.79
24.17
5.71
3.95
35
46.20
Shares (diluted)M
61.23
65.08
72.39
71.92
76.07
88.91
95.61
95.78
106.0
117.7
45.46
9.12%
7.43%
37
17.63
Buyback yield%
8.33
10.36
12.74
14.87
14.52
17.24
15.97
15.80
16.63
16.48
2.41
16.48
15.34
43
0.284
D/E ratiox
1.435
1.424
1.300
1.196
1.214
1.329
1.425
1.292
1.156
1.119
0.402
1.292
1.296
81
16.83
Enterprise value¥B
36.01
33.20
38.01
41.62
46.26
45.09
48.58
45.06
44.32
47.70
16.16
0.61%
3.71%
62
6.430
LT debt¥B
41.00
41.89
48.29
58.38
64.29
67.07
80.67
79.30
94.51
114.7
26.07
12.28%
12.18%
45
Revenue
¥26.80B
4.06%
1.00×
Cost of revenue
¥18.18B
3.84%
0.98×
Operating expenses
¥4.708B
4.67%
1.06×
Cash and investments
15.29%
Goodwill & intangibles
14.86%
Spread over hurdle
10.84%