36.67
Revenue¥B
24.09
25.53
27.52
29.11
30.75
33.23
35.24
36.79
38.30
38.90
39.78
5.64%
6.08%
77
9.76
Revenue growth%
22.01
20.27
23.13
24.37
22.64
23.54
21.64
19.15
17.69
10.74
29.82
21.64
22.32
63
11.55
Gross margin%
0.40
2.17
4.75
6.52
6.97
7.44
8.95
8.76
11.37
15.47
9.50
8.76
6.74
49
17.47
Operating margin%
28.59
29.91
27.99
25.59
26.37
24.66
23.89
24.61
25.63
7.12
7.53
24.66
25.88
8
23.98
Net margin%
14.87
12.27
13.54
16.17
19.09
19.32
19.54
17.16
20.08
15.44
16.44
19.32
16.67
36
36.60
P/E ratio (avg)x
29.20
31.10
32.00
31.39
27.69
29.49
27.41
29.62
26.46
32.99
17.36
27.69
29.35
40
18.90
EV/EBITx
50.46
46.50
50.86
51.21
57.59
58.32
57.86
59.39
63.25
21.62
31.32
58.32
54.40
20
13.90
FCF yield (avg)%
27.67
25.96
23.85
23.07
25.81
27.31
28.28
29.60
30.63
16.87
13.93
28.28
27.49
33
7.24
FCF margin%
20.66
21.09
22.65
21.25
21.91
20.35
22.37
23.78
22.30
21.30
16.11
22.30
21.58
93
1.412
FCF / Net incomex
1.065
1.095
1.124
1.109
1.197
1.291
1.261
1.384
1.225
1.676
0.379
1.261
1.172
66
2.00
ROIC%
24.11
24.03
23.51
23.06
24.06
21.63
18.63
17.30
20.12
11.44
20.82
20.12
23.29
18
5.21
Return on equity%
14.30
14.64
16.51
15.45
15.92
17.41
18.06
18.26
19.47
15.94
21.14
18.06
16.22
40
11.57
Return on assets%
28.36
29.59
29.12
29.04
26.37
29.16
29.10
28.97
31.13
14.96
16.27
29.10
29.07
19
9,150
EPS¥
10,410
11,474
11,715
11,314
10,862
10,952
9,930
10,695
11,539
9,754
11,081
0.40%
2.37%
—
10.60
EPS growth%
11.92
8.96
10.61
12.44
11.08
12.49
12.18
13.31
11.29
15.90
4.56
12.18
11.60
30
2,693
Bookvalue per sh¥
13,256
15,734
16,705
18,439
19,012
22,123
22,662
24,274
28,024
6,826
10,527
8.73%
8.24%
—
13,807
FCF per share¥
8,564
8,934
8,350
8,475
9,193
9,597
9,883
10,911
11,951
3,352
6,235
7.11%
2.53%
—
2,920
Dividend per sh¥
8,868
8,199
7,755
6,639
6,311
5,608
6,066
6,359
6,056
3,440
3,109
(1.82%)
(5.02%)
—
12.32
Div yield (avg)%
26.77
24.86
22.07
21.68
19.88
19.81
18.79
18.98
21.73
4.97
16.12
19.81
21.71
83
26.92
Payout ratio%
0.62
0.87
0.40
0.40
2.68
1.33
0.90
2.30
2.20
4.21
17.68
2.20
1.11
8
1.069
Shares (diluted)M
1.238
1.215
1.225
1.297
1.363
1.413
1.437
1.529
1.495
1.095
1.118
2.88%
1.01%
56
8.61
Buyback yield%
3.04
4.12
3.19
1.96
0.44
0.40
0.40
0.40
2.11
14.05
16.82
0.40
2.04
95
1.079
D/E ratiox
0.131
0.132
0.140
0.145
0.138
0.135
0.149
0.149
0.169
0.203
0.506
0.149
0.139
9
3.491
Enterprise value¥B
24.14
26.55
23.28
23.17
24.76
25.10
24.85
24.69
24.91
25.05
27.52
1.46%
(1.35%)
34
15.16
LT debt¥B
50.48
58.31
64.61
70.95
68.80
69.37
81.34
78.59
89.95
29.00
20.94
4.86%
8.50%
54
Revenue
¥38.30B
6.08%
1.00×
Cost of revenue
¥23.15B
6.73%
1.06×
Operating expenses
¥7.131B
5.15%
0.92×
Cash and investments
17.37%
Spread over hurdle
75.66%