17.75
Revenue¥B
15.63
16.12
17.19
17.58
17.97
18.37
19.44
20.50
21.34
21.84
18.67
3.97%
3.84%
93
5.34
Revenue growth%
17.88
20.06
17.90
18.81
21.28
20.72
21.70
23.71
22.95
20.26
11.88
21.70
20.49
38
22.86
Gross margin%
14.39
13.17
13.50
12.52
12.88
12.74
14.93
13.03
12.54
13.14
5.47
13.03
13.08
32
20.68
Operating margin%
27.14
25.25
26.44
25.58
25.44
24.31
27.06
25.36
22.63
22.78
15.26
24.31
25.40
11
18.71
Net margin%
9.05
7.24
4.48
1.93
1.36
0.40
0.40
2.08
0.67
0.93
25.13
0.67
1.64
62
34.51
P/E ratio (avg)x
10.45
10.54
12.16
13.86
13.97
14.47
14.34
17.25
19.72
23.47
30.53
17.25
14.15
59
35.00
EV/EBITx
44.17
48.08
53.57
63.30
73.27
89.28
105.8
127.3
132.5
144.0
30.16
127.3
81.28
13
4.54
FCF yield (avg)%
0.89
3.13
5.57
4.38
2.86
5.53
2.75
1.43
0.40
2.69
9.07
2.69
2.81
70
14.06
FCF margin%
34.87
35.77
34.90
34.83
37.37
35.46
36.02
36.70
37.44
37.77
26.03
36.70
35.90
11
1.036
FCF / Net incomex
0.168
0.149
0.135
0.147
0.135
0.124
0.108
0.097
0.100
0.099
1.441
0.100
0.130
66
7.70
ROIC%
18.59
18.61
16.12
15.62
13.71
11.42
9.31
9.00
11.53
14.47
19.11
11.42
14.09
57
19.50
Return on equity%
5.64
7.27
5.11
4.34
3.88
3.71
4.34
6.42
7.00
4.27
13.93
4.34
4.72
62
24.66
Return on assets%
36.45
37.92
35.23
32.86
33.55
33.64
31.41
28.80
26.00
28.62
8.96
28.80
33.21
33
93.21
EPS¥
112.89
119.47
117.05
115.62
108.27
117.39
121.70
135.25
129.98
148.23
99.44
6.48%
2.58%
—
18.58
EPS growth%
26.12
28.39
26.50
29.04
27.21
27.97
28.60
29.03
30.20
30.01
7.82
29.03
28.49
46
70.88
Bookvalue per sh¥
361.63
415.69
408.08
451.48
468.43
474.42
528.99
563.25
638.83
758.60
209.92
10.12%
8.51%
—
105.45
FCF per share¥
145.37
133.01
147.96
139.82
145.64
149.99
136.74
149.11
136.42
141.77
169.69
(0.54%)
0.25%
—
251.62
Dividend per sh¥
238.85
255.19
284.24
294.17
316.25
310.25
350.39
376.65
384.54
445.73
272.32
7.11%
5.60%
—
3.52
Div yield (avg)%
3.77
4.97
6.29
8.59
11.13
12.62
14.66
11.87
11.26
11.76
4.39
11.87
11.19
75
8.59
Payout ratio%
4.57
7.23
5.23
7.62
8.98
7.95
7.43
7.63
9.10
11.83
27.41
7.95
7.62
5
36.65
Shares (diluted)M
35.74
37.60
39.09
37.88
42.07
37.01
37.93
42.10
41.29
40.09
36.46
(0.96%)
0.76%
95
12.98
Buyback yield%
1.89
0.40
0.40
0.40
0.40
3.07
1.94
4.00
5.15
4.62
2.43
4.00
1.91
61
1.720
D/E ratiox
1.147
1.240
1.249
1.221
1.213
1.151
1.121
1.235
1.195
1.166
0.407
1.166
1.204
59
24.82
Enterprise value¥B
8.180
9.059
8.762
9.798
10.52
10.39
10.52
11.95
11.23
10.34
24.55
(0.34%)
1.54%
80
18.84
LT debt¥B
34.29
37.69
40.66
45.76
50.98
52.61
57.05
55.07
54.51
54.52
7.177
1.35%
6.37%
17
Revenue
¥21.84B
3.84%
1.00×
Cost of revenue
¥13.01B
3.68%
0.99×
Operating expenses
¥3.155B
4.09%
1.02×
Cash and investments
16.08%
Return on capital
143.72%
Spread over hurdle
138.12%