2.082
Revenue¥B
11.96
12.82
13.41
14.34
15.19
16.12
17.34
18.55
19.81
2.243
2.249
6.68%
6.53%
9
17.51
Revenue growth%
16.87
18.42
15.67
18.24
18.16
15.60
18.46
16.46
13.65
25.79
5.96
16.46
16.66
22
18.18
Gross margin%
4.58
2.36
4.68
4.83
2.99
5.89
8.32
7.60
5.60
2.40
8.41
5.89
5.22
61
18.83
Operating margin%
12.60
13.81
12.88
11.01
8.57
6.86
8.24
5.89
3.53
11.89
29.73
6.86
9.79
74
17.78
Net margin%
20.49
21.86
24.56
25.65
24.65
23.79
26.20
24.22
26.26
7.89
10.83
24.65
24.39
72
27.22
P/E ratio (avg)x
64.80
71.14
70.56
81.20
86.35
85.40
83.00
82.80
82.66
27.27
20.03
83.00
81.93
49
6.692
EV/EBITx
27.51
26.77
25.74
28.06
30.44
29.39
33.87
34.14
33.40
16.75
36.94
33.40
28.72
14
8.52
FCF yield (avg)%
10.23
11.74
11.42
13.66
14.95
17.28
17.18
20.03
17.68
10.57
17.23
17.28
14.31
53
2.18
FCF margin%
0.40
2.41
5.12
2.98
3.10
5.73
7.13
7.62
7.23
7.90
11.92
7.13
4.11
88
0.368
FCF / Net incomex
0.913
0.889
0.895
1.045
1.083
1.170
1.302
1.418
1.457
0.517
1.003
1.302
1.064
82
24.58
ROIC%
22.33
19.62
20.91
23.16
25.52
22.81
21.52
20.30
22.10
14.31
22.56
22.10
21.81
91
25.94
Return on equity%
29.65
30.62
30.53
28.56
28.17
30.23
31.69
29.91
30.29
13.15
28.70
30.23
30.26
56
26.03
Return on assets%
23.06
25.65
27.17
25.21
27.70
25.41
25.72
27.96
25.51
17.43
8.39
25.72
25.58
17
143.16
EPS¥
102.60
116.39
129.09
139.81
143.42
150.17
175.10
196.49
224.40
150.71
160.91
9.93%
9.65%
—
27.10
EPS growth%
33.11
34.48
36.29
36.21
34.47
37.19
35.79
33.67
36.01
19.11
6.12
35.79
35.14
41
245.51
Bookvalue per sh¥
196.88
218.22
236.86
226.12
249.49
236.83
244.72
274.96
263.23
222.37
77.02
3.09%
2.88%
—
240.35
FCF per share¥
73.66
67.36
62.63
63.56
69.07
75.82
79.87
71.05
63.01
171.42
245.96
(0.17%)
(3.48%)
—
61.28
Dividend per sh¥
204.36
193.95
201.50
194.60
216.74
230.96
238.14
220.85
254.63
145.34
174.52
5.52%
3.11%
—
28.03
Div yield (avg)%
18.02
18.37
16.03
17.45
19.71
21.09
22.59
20.21
20.74
21.05
4.00
20.74
19.29
55
20.29
Payout ratio%
6.02
3.19
0.97
3.22
5.38
5.77
7.21
6.55
5.83
28.35
22.99
5.83
5.67
24
40.96
Shares (diluted)M
33.45
29.46
29.08
27.98
27.69
28.19
24.94
21.95
23.97
39.35
39.30
(3.05%)
(4.63%)
92
21.28
Buyback yield%
20.16
23.09
25.41
24.70
23.51
25.21
25.81
28.48
27.60
28.76
4.21
25.81
24.95
39
0.337
D/E ratiox
1.469
1.659
1.594
1.873
1.852
1.876
2.092
2.018
2.130
1.434
1.622
2.018
1.862
38
6.512
Enterprise value¥B
9.837
10.46
10.42
12.09
13.82
12.89
13.37
13.09
13.93
5.784
3.619
2.88%
4.77%
7
17.04
LT debt¥B
7.724
7.649
7.077
6.073
5.965
6.417
6.473
6.182
5.497
17.28
16.21
(1.98%)
(3.07%)
56
Revenue
¥19.81B
6.53%
1.00×
Cost of revenue
¥10.14B
6.95%
1.04×
Operating expenses
¥3.259B
5.57%
0.91×
Cash and investments
14.92%
Spread over hurdle
26.91%