4.328
Revenue¥B
5.308
5.419
5.544
5.711
5.914
6.159
6.509
6.679
6.892
7.157
4.451
3.89%
3.53%
70
4.86
Revenue growth%
26.55
27.77
28.20
29.12
31.24
29.04
30.94
30.50
28.14
29.71
9.29
29.71
29.08
56
5.30
Gross margin%
26.96
29.63
32.21
31.16
29.05
30.85
28.54
31.19
29.01
28.65
10.83
29.01
29.34
28
22.27
Operating margin%
28.88
31.00
31.64
29.74
28.60
29.74
32.54
31.97
31.27
32.25
21.31
31.97
31.13
38
28.35
Net margin%
26.08
27.84
30.67
32.32
33.28
30.46
29.31
26.89
28.51
26.46
28.71
28.51
28.91
42
32.86
P/E ratio (avg)x
19.59
19.62
18.19
20.24
22.13
21.25
19.93
22.07
20.18
18.96
27.00
20.18
20.06
53
9.628
EV/EBITx
30.50
30.26
30.48
31.52
30.91
36.32
38.72
46.76
46.91
55.04
26.24
46.76
33.92
16
7.91
FCF yield (avg)%
2.01
2.51
1.50
0.40
0.40
0.40
0.48
0.52
2.07
2.85
18.74
0.52
1.01
92
2.18
FCF margin%
32.22
30.83
33.36
35.51
36.65
38.01
38.00
36.49
35.57
33.98
15.72
36.49
35.54
53
0.257
FCF / Net incomex
1.169
1.155
1.098
1.165
1.199
1.120
1.258
1.398
1.545
1.653
1.306
1.398
1.184
52
24.08
ROIC%
19.36
20.36
21.48
19.07
16.56
18.11
19.47
18.19
18.91
21.87
20.73
18.91
19.22
56
16.76
Return on equity%
17.25
14.63
16.00
14.66
16.78
14.76
12.54
11.33
8.81
8.76
14.09
11.33
14.64
49
26.19
Return on assets%
25.34
23.18
23.59
24.48
22.35
20.78
20.58
17.84
18.00
20.63
29.81
20.58
21.56
65
164.82
EPS¥
197.31
194.72
179.99
195.19
211.97
232.72
246.18
244.56
231.80
252.87
182.32
3.59%
1.37%
—
8.17
EPS growth%
3.29
1.32
3.23
3.31
1.28
1.24
3.93
5.26
4.81
6.07
10.26
4.81
3.30
7
131.12
Bookvalue per sh¥
380.20
405.53
434.20
468.15
479.40
528.89
506.92
490.31
494.77
526.97
182.89
1.91%
3.78%
—
93.54
FCF per share¥
451.03
546.60
657.98
663.01
774.78
894.50
1,058
1,050
1,232
1,420
230.93
12.88%
13.04%
—
117.42
Dividend per sh¥
60.12
67.73
71.47
71.11
79.55
86.91
98.18
101.72
112.49
107.51
138.82
6.21%
6.87%
—
18.98
Div yield (avg)%
14.23
14.04
15.20
15.01
15.75
18.03
18.60
19.97
20.26
21.82
28.20
19.97
16.89
24
20.32
Payout ratio%
16.77
18.03
18.79
15.85
15.14
13.32
14.97
16.03
18.83
21.27
7.06
16.03
16.40
46
10.65
Shares (diluted)M
8.659
7.698
8.139
7.881
7.158
6.269
5.841
5.186
5.452
6.060
10.42
(3.27%)
(4.02%)
32
15.98
Buyback yield%
9.66
11.49
14.01
12.89
13.24
12.90
10.99
9.02
8.59
6.60
3.86
9.02
11.24
7
1.383
D/E ratiox
1.104
1.033
1.057
1.129
1.187
1.279
1.346
1.374
1.399
1.484
1.204
1.374
1.233
79
1.964
Enterprise value¥B
4.813
5.025
4.663
4.461
4.675
4.192
4.377
3.940
4.173
4.675
6.008
—
0.15%
25
5.818
LT debt¥B
9.148
10.62
10.56
10.43
10.73
12.67
15.14
16.07
17.84
20.99
2.629
14.36%
9.59%
53
Revenue
¥7.157B
3.53%
1.00×
Cost of revenue
¥3.346B
3.05%
0.95×
Operating expenses
¥1.331B
4.59%
1.11×
Cash and investments
18.11%
Goodwill & intangibles
15.95%
Spread over hurdle
16.18%