1.817
Revenue¥B
3.699
3.767
3.818
4.023
4.146
4.250
4.424
4.693
4.821
4.920
1.952
3.48%
3.36%
22
18.25
Revenue growth%
27.19
29.15
28.66
28.01
30.52
29.38
29.04
31.33
30.42
32.56
19.52
30.42
29.27
72
20.44
Gross margin%
16.35
18.81
16.58
17.31
15.07
13.32
15.57
12.60
11.16
10.13
2.21
12.60
15.32
13
27.94
Operating margin%
25.71
28.31
25.85
24.04
26.21
25.06
26.42
27.27
25.38
26.10
7.22
26.10
25.97
40
23.22
Net margin%
24.76
27.33
26.67
28.99
29.87
26.87
26.25
25.25
24.72
25.27
19.32
25.27
26.46
37
30.30
P/E ratio (avg)x
21.71
22.98
21.14
22.00
21.51
18.28
19.47
18.55
18.32
15.73
12.96
18.32
20.30
57
12.46
EV/EBITx
23.82
25.92
28.03
27.96
29.37
30.42
35.25
40.11
43.10
44.54
16.67
40.11
29.90
87
2.92
FCF yield (avg)%
12.53
14.58
12.05
11.31
11.34
13.77
16.45
18.04
18.72
18.51
22.22
18.04
14.18
14
3.15
FCF margin%
35.71
35.64
36.74
34.90
33.68
32.31
33.06
34.00
31.39
28.61
24.26
32.31
33.84
83
0.978
FCF / Net incomex
0.461
0.511
0.609
0.669
0.780
0.780
0.813
0.844
0.995
1.056
1.526
0.844
0.780
52
28.49
ROIC%
14.04
13.98
13.15
10.78
11.64
10.26
10.33
9.95
11.34
13.17
12.51
10.33
11.49
43
11.00
Return on equity%
21.91
24.04
22.57
22.76
21.28
18.84
19.09
19.96
22.87
21.40
4.73
19.96
21.66
34
7.08
Return on assets%
3.85
2.36
2.75
4.74
7.33
7.72
7.11
9.93
10.19
10.22
15.93
9.93
7.22
18
52.04
EPS¥
234.19
266.10
275.92
276.69
304.18
282.64
283.41
315.82
361.10
414.35
57.36
6.38%
6.27%
—
20.23
EPS growth%
17.35
16.59
15.34
13.38
11.62
13.32
10.41
12.69
10.57
13.39
17.55
12.69
13.35
66
218.52
Bookvalue per sh¥
215.81
241.91
232.21
254.05
240.46
260.36
273.97
293.12
319.64
331.37
165.04
6.62%
3.35%
—
150.93
FCF per share¥
321.50
291.54
255.82
251.68
267.60
255.81
282.05
293.10
325.02
293.77
123.10
1.88%
(0.11%)
—
155.39
Dividend per sh¥
88.80
100.17
97.50
94.61
96.58
107.40
104.10
93.30
95.62
87.90
132.76
(1.87%)
(0.44%)
—
16.31
Div yield (avg)%
26.33
24.65
25.97
28.90
30.37
30.86
32.33
29.58
28.96
29.16
12.55
29.58
29.06
87
11.26
Payout ratio%
18.39
20.65
21.67
19.29
19.20
17.77
16.45
15.80
18.78
18.72
19.95
17.77
18.75
40
7.288
Shares (diluted)M
8.019
8.542
8.997
10.19
10.78
11.44
12.56
12.65
13.92
15.70
7.555
7.81%
6.19%
6
8.58
Buyback yield%
27.90
29.52
28.04
26.17
28.47
27.74
25.17
27.27
25.20
23.23
8.49
25.20
27.51
93
0.203
D/E ratiox
0.248
0.239
0.254
0.304
0.345
0.385
0.421
0.422
0.407
0.479
1.137
0.421
0.365
77
1.443
Enterprise value¥B
3.234
3.146
3.221
3.094
3.093
2.963
3.421
3.220
3.125
3.257
2.766
1.04%
(0.51%)
6
2.086
LT debt¥B
3.405
3.095
3.359
3.338
3.226
2.906
2.636
2.528
2.264
2.196
2.614
(7.41%)
(3.28%)
24
Revenue
¥4.920B
3.36%
1.00×
Cost of revenue
¥2.970B
3.44%
1.01×
Operating expenses
¥522.1M
3.97%
1.06×
Cash and investments
13.87%
Spread over hurdle
69.51%