4.724
Revenue¥B
17.40
18.27
19.14
19.26
19.73
20.15
20.30
20.93
21.93
22.44
5.284
2.60%
2.61%
66
25.13
Revenue growth%
30.47
30.75
32.83
34.25
36.27
37.94
40.35
38.86
39.22
40.04
4.02
39.22
37.10
58
16.10
Gross margin%
18.05
18.36
16.83
16.76
17.91
18.31
18.70
19.25
20.05
21.60
27.77
19.25
18.34
10
20.03
Operating margin%
7.32
10.03
9.04
8.57
10.73
10.43
12.29
12.18
9.60
10.03
21.51
10.43
10.03
23
14.41
Net margin%
18.70
16.00
15.75
13.68
13.31
11.01
13.28
12.20
14.35
12.14
25.47
12.20
13.49
50
14.45
P/E ratio (avg)x
58.21
57.65
67.39
78.63
80.02
91.52
97.31
101.2
104.8
120.4
26.04
101.2
85.77
6
17.01
EV/EBITx
32.29
33.26
34.41
31.18
31.66
32.94
32.72
31.83
30.67
30.23
28.89
31.83
32.06
44
15.62
FCF yield (avg)%
21.13
20.80
21.40
22.00
24.74
22.67
24.77
26.34
23.73
26.01
25.23
24.77
23.20
33
12.96
FCF margin%
29.89
27.15
29.52
29.49
26.77
28.49
29.72
29.59
30.07
29.04
25.36
29.59
29.50
92
1.708
FCF / Net incomex
0.996
0.957
0.942
0.978
0.971
1.003
1.179
1.169
1.254
1.378
1.032
1.179
1.000
89
28.90
ROIC%
2.08
3.82
1.98
3.49
2.59
5.18
5.73
6.67
3.74
0.89
25.25
5.18
3.62
66
4.28
Return on equity%
15.87
14.92
17.22
16.62
19.13
22.05
20.72
22.13
19.73
22.70
13.19
22.05
19.43
10
18.74
Return on assets%
33.11
33.36
36.10
36.97
37.97
35.26
33.41
31.50
32.72
33.66
26.44
33.41
33.53
43
308.01
EPS¥
1,073
1,073
1,177
1,196
1,329
1,307
1,438
1,699
1,771
2,062
325.05
9.18%
7.50%
—
2.61
EPS growth%
25.56
28.43
30.86
31.41
34.03
35.31
35.20
33.72
32.35
31.78
10.82
33.72
32.06
44
603.30
Bookvalue per sh¥
1,245
1,314
1,516
1,561
1,614
1,891
1,939
2,217
2,292
2,661
435.02
10.51%
9.41%
—
391.09
FCF per share¥
505.05
454.47
493.91
536.32
506.36
505.76
545.34
592.01
578.07
581.37
288.65
2.80%
0.92%
—
579.40
Dividend per sh¥
995.66
1,045
1,074
1,146
1,341
1,476
1,541
1,867
1,971
2,323
547.44
11.62%
8.89%
—
5.55
Div yield (avg)%
26.95
23.97
26.75
24.74
27.38
26.96
28.76
27.17
25.39
25.73
25.27
26.96
26.85
75
26.32
Payout ratio%
20.30
18.84
17.19
15.35
15.11
16.36
14.22
15.37
16.91
16.48
12.15
16.36
16.42
94
12.55
Shares (diluted)M
10.86
11.28
10.80
10.32
9.921
9.363
10.39
11.03
11.16
10.48
12.60
1.11%
(0.55%)
31
20.48
Buyback yield%
11.20
12.48
9.58
8.29
5.98
5.34
6.60
5.16
3.83
5.44
11.19
5.34
6.29
17
0.345
D/E ratiox
0.898
0.928
1.029
1.014
1.107
1.130
1.085
1.013
1.000
0.935
1.347
1.013
1.014
65
13.90
Enterprise value¥B
16.90
15.87
14.30
13.16
12.73
12.53
11.27
11.79
11.95
13.13
2.378
0.62%
(2.60%)
89
20.39
LT debt¥B
27.29
31.19
35.10
35.71
33.71
39.39
38.55
43.66
42.64
49.56
14.13
8.01%
7.40%
8
Revenue
¥22.44B
2.61%
1.00×
Cost of revenue
¥12.53B
2.66%
1.00×
Operating expenses
¥2.234B
3.00%
1.04×
Goodwill & intangibles
15.64%
Cash and investments
15.40%
Spread over hurdle
50.71%