23.34
Revenue¥B
14.90
15.33
16.13
17.15
18.46
19.18
19.83
20.61
21.39
22.92
25.47
4.42%
4.71%
29
6.47
Revenue growth%
11.21
10.72
9.52
10.03
7.82
7.72
5.34
7.92
8.26
6.21
13.02
7.72
8.09
24
15.65
Gross margin%
18.30
17.17
16.00
13.66
15.06
12.23
13.00
14.77
17.30
19.57
9.91
14.77
15.53
20
28.21
Operating margin%
16.92
15.94
18.35
16.87
15.89
14.84
13.75
11.65
14.19
14.83
4.10
14.19
15.37
57
14.94
Net margin%
20.64
22.43
19.85
21.72
22.17
20.48
18.35
16.83
16.39
18.36
22.83
18.35
20.17
45
8.379
P/E ratio (avg)x
8.386
7.509
6.786
6.666
6.243
6.622
5.851
5.913
5.805
5.704
13.56
5.851
6.432
28
9.306
EV/EBITx
25.19
21.84
22.68
23.96
24.39
24.08
20.83
19.86
20.88
22.22
34.43
20.88
22.45
71
24.49
FCF yield (avg)%
8.19
10.17
7.32
5.00
7.57
8.45
5.72
8.49
10.39
9.01
2.31
8.49
8.32
53
25.29
FCF margin%
30.39
29.91
29.58
29.32
32.31
34.59
35.36
32.41
30.24
29.76
19.46
32.41
30.32
46
1.709
FCF / Net incomex
1.055
1.031
1.089
1.015
1.015
1.033
1.103
0.979
0.996
1.082
0.135
1.033
1.032
88
4.25
ROIC%
27.60
25.32
23.66
20.89
22.43
20.17
21.26
23.58
24.88
25.87
18.41
23.58
23.62
45
9.39
Return on equity%
8.68
9.79
11.53
9.42
8.12
10.53
13.15
14.41
17.19
15.89
27.06
14.41
11.03
84
23.98
Return on assets%
10.19
10.94
13.58
14.80
16.32
17.75
17.17
16.22
14.71
17.69
24.11
17.17
15.51
73
253.87
EPS¥
160.15
188.33
221.07
256.77
277.16
319.19
348.34
382.77
379.76
398.73
269.72
7.54%
10.55%
—
25.18
EPS growth%
3.34
5.66
6.38
3.49
5.32
6.88
6.43
6.83
7.59
4.61
19.56
6.83
6.02
61
164.13
Bookvalue per sh¥
142.26
122.92
121.95
114.34
107.38
114.12
112.69
122.50
127.22
131.15
177.38
4.08%
(0.76%)
—
52.38
FCF per share¥
143.51
168.63
161.23
160.93
157.40
170.18
181.11
202.28
197.99
188.47
65.73
3.67%
4.23%
—
236.49
Dividend per sh¥
160.91
189.16
210.00
213.01
249.51
252.05
262.71
270.34
306.34
365.71
199.11
7.95%
8.41%
—
18.98
Div yield (avg)%
7.94
10.66
10.11
12.48
10.33
7.74
7.41
6.35
5.44
5.63
17.01
6.35
7.84
90
24.10
Payout ratio%
27.31
28.11
29.05
30.17
28.03
27.74
28.34
28.39
28.80
29.24
20.62
28.39
28.37
21
32.60
Shares (diluted)M
32.69
34.57
39.62
39.97
39.32
41.91
40.48
42.26
39.24
44.31
33.01
2.42%
2.43%
28
19.29
Buyback yield%
10.35
12.80
13.26
13.07
12.15
11.34
10.58
11.65
12.42
12.28
25.98
11.65
12.22
57
1.548
D/E ratiox
2.715
2.680
2.664
2.944
2.870
3.242
3.781
4.205
5.001
5.737
1.330
4.205
3.093
56
13.10
Enterprise value¥B
5.067
5.445
5.511
5.691
4.922
4.407
4.703
4.882
4.616
4.279
3.366
(2.76%)
(0.94%)
56
4.675
LT debt¥B
30.76
34.06
36.83
33.68
35.01
36.22
35.73
35.08
35.92
33.63
7.233
(0.80%)
1.52%
59
Revenue
¥22.92B
4.71%
1.00×
Cost of revenue
¥12.95B
4.63%
0.99×
Operating expenses
¥2.594B
5.86%
1.12×
Goodwill & intangibles
17.23%
Cash and investments
15.91%
Spread over hurdle
11.61%