5.546
Revenue¥B
4.378
4.660
5.035
5.378
5.897
6.298
6.878
7.329
7.812
8.507
5.973
7.60%
7.69%
76
7.47
Revenue growth%
9.73
8.07
5.39
2.60
0.40
0.40
0.59
0.81
0.40
0.92
16.48
0.59
0.87
76
15.36
Gross margin%
17.04
18.98
19.45
19.57
18.19
20.35
21.01
22.58
25.07
24.51
24.78
22.58
19.96
27
27.81
Operating margin%
20.37
18.83
19.26
18.61
17.30
18.34
15.56
15.72
13.09
12.61
25.48
15.56
17.82
77
2.76
Net margin%
10.91
11.35
11.20
10.98
11.99
9.90
9.44
8.43
9.05
8.27
13.89
9.05
10.40
51
35.39
P/E ratio (avg)x
5.330
5.017
5.105
4.855
4.567
3.948
3.752
4.082
3.828
3.902
11.90
3.902
4.324
83
13.22
EV/EBITx
67.19
74.44
85.13
94.95
102.7
111.1
119.5
143.9
161.8
181.8
30.44
143.9
106.9
43
23.38
FCF yield (avg)%
11.73
13.35
10.35
8.07
8.03
9.48
10.34
8.04
6.09
4.74
16.87
8.04
8.78
48
17.37
FCF margin%
16.87
19.64
20.21
19.69
19.18
19.86
22.27
22.47
21.11
18.28
18.15
21.11
19.77
53
0.817
FCF / Net incomex
0.516
0.582
0.624
0.650
0.744
0.822
0.824
0.875
0.849
0.854
1.003
0.849
0.783
87
22.79
ROIC%
23.03
21.45
19.62
21.81
21.51
19.93
19.86
17.99
17.62
20.40
24.51
19.86
20.17
29
2.36
Return on equity%
24.74
22.77
23.08
23.12
21.39
20.70
22.93
21.01
23.70
21.71
17.14
21.71
22.85
38
8.60
Return on assets%
29.17
29.61
30.83
27.99
26.56
26.00
23.92
26.45
27.80
30.54
24.80
26.45
27.90
46
53.99
EPS¥
87.64
96.74
110.60
124.94
136.02
146.33
144.89
162.08
155.72
160.21
57.09
3.33%
6.63%
—
12.59
EPS growth%
24.72
23.07
20.20
21.76
23.98
25.10
28.02
26.50
24.02
23.93
11.47
25.10
24.00
21
86.38
Bookvalue per sh¥
37.57
35.99
36.64
42.53
48.12
53.43
61.35
65.83
69.34
81.34
90.67
11.07%
9.68%
—
60.36
FCF per share¥
92.20
104.74
118.91
128.73
140.27
150.21
169.82
163.91
167.21
186.93
24.43
5.91%
6.60%
—
86.00
Dividend per sh¥
102.25
111.35
104.60
116.41
120.78
119.39
116.76
106.09
116.38
112.09
109.14
(1.48%)
1.39%
—
16.67
Div yield (avg)%
15.26
14.79
13.40
13.09
15.43
17.13
19.72
20.53
22.06
20.62
26.77
20.53
16.28
71
15.56
Payout ratio%
0.89
0.40
2.37
2.98
1.27
1.60
4.48
6.33
4.91
4.39
14.51
4.48
2.67
26
34.05
Shares (diluted)M
39.81
38.95
42.78
46.69
49.27
49.25
54.60
63.76
70.08
74.74
33.47
8.69%
6.00%
56
10.35
Buyback yield%
23.83
23.24
23.51
21.32
19.21
20.28
21.31
18.80
19.21
21.41
26.58
20.28
21.32
58
1.124
D/E ratiox
1.207
1.377
1.289
1.273
1.454
1.601
1.523
1.645
1.761
1.751
0.141
1.645
1.489
30
1.196
Enterprise value¥B
6.452
7.052
7.951
8.989
8.489
9.031
10.55
11.38
10.66
11.94
3.940
7.07%
7.29%
95
6.623
LT debt¥B
9.816
9.821
10.09
11.10
10.93
12.03
11.46
12.37
11.56
11.93
2.810
1.77%
2.78%
18
Revenue
¥8.507B
7.69%
1.00×
Cost of revenue
¥5.955B
7.69%
1.00×
Operating expenses
¥1.805B
7.85%
1.02×
Cash and investments
17.53%
Spread over hurdle
(3.84%)