6.391
Revenue¥B
4.078
4.239
4.559
4.731
4.969
5.323
5.613
5.858
6.143
6.415
6.921
5.24%
5.26%
73
23.74
Revenue growth%
13.37
15.77
16.48
13.90
12.39
14.22
14.93
15.99
17.42
16.05
16.66
15.99
15.35
33
2.58
Gross margin%
15.86
18.64
17.56
18.46
17.42
18.81
18.15
15.32
16.18
17.30
12.73
17.30
17.49
80
20.77
Operating margin%
12.19
14.63
15.50
16.36
18.32
16.69
16.46
16.85
19.29
20.07
19.97
16.85
16.57
53
23.44
Net margin%
13.89
12.66
11.95
14.62
11.70
12.19
12.97
14.91
12.33
10.41
27.18
12.33
12.50
72
31.60
P/E ratio (avg)x
25.79
28.99
28.88
30.33
29.75
34.11
34.90
38.12
44.10
53.15
17.02
38.12
32.22
22
17.76
EV/EBITx
7.063
6.657
6.938
8.045
8.306
8.966
10.19
9.675
9.095
10.14
26.59
9.675
8.636
29
12.61
FCF yield (avg)%
13.85
12.92
10.78
9.38
9.74
8.78
7.76
9.42
8.64
10.07
15.44
8.78
9.58
51
14.49
FCF margin%
3.46
5.04
2.35
1.65
1.90
0.78
1.61
0.40
0.65
1.92
28.42
0.78
1.78
80
1.266
FCF / Net incomex
0.232
0.217
0.196
0.218
0.210
0.221
0.207
0.213
0.200
0.182
0.164
0.207
0.211
85
26.06
ROIC%
17.22
18.33
18.50
19.60
21.79
21.12
21.08
21.61
18.72
16.27
10.24
21.08
19.16
49
23.66
Return on equity%
14.22
12.59
14.38
14.62
17.38
14.93
13.40
10.68
10.13
12.83
7.85
12.83
13.81
49
9.78
Return on assets%
24.74
22.81
23.26
24.56
26.96
29.91
31.66
30.86
31.59
30.97
28.29
30.97
28.44
50
113.75
EPS¥
28.94
32.90
38.59
37.86
39.61
40.37
42.20
46.57
49.92
52.20
124.21
5.68%
6.01%
—
5.31
EPS growth%
9.39
9.17
6.78
5.77
4.53
3.08
1.71
0.40
1.24
0.40
23.95
1.24
3.81
82
59.19
Bookvalue per sh¥
33.12
37.03
36.96
41.58
42.45
45.31
45.77
48.97
54.28
61.17
67.00
7.58%
7.71%
—
77.50
FCF per share¥
68.70
66.88
69.07
78.53
73.57
81.29
95.12
104.12
109.70
114.14
81.93
9.18%
5.27%
—
60.69
Dividend per sh¥
154.15
147.98
159.10
174.83
184.35
219.12
225.34
256.23
294.81
341.82
23.71
13.14%
9.23%
—
9.94
Div yield (avg)%
21.06
22.31
20.97
23.67
23.46
25.91
24.98
24.13
22.47
21.03
13.23
24.13
22.96
61
7.72
Payout ratio%
28.92
31.38
30.58
31.51
34.15
32.77
31.72
29.78
32.62
30.81
16.63
31.72
31.44
86
53.40
Shares (diluted)M
82.82
90.39
95.65
98.82
97.53
110.9
108.3
123.1
120.6
121.8
54.85
4.54%
4.28%
23
21.72
Buyback yield%
11.68
13.99
14.92
17.65
17.36
20.08
18.79
16.39
15.30
18.25
16.22
18.25
16.87
87
0.888
D/E ratiox
0.328
0.366
0.351
0.368
0.353
0.331
0.338
0.374
0.357
0.390
0.469
0.357
0.355
75
2.559
Enterprise value¥B
3.330
3.909
3.934
3.943
4.402
4.922
5.320
6.031
5.809
6.790
6.347
9.06%
8.99%
34
0.820
LT debt¥B
4.448
4.374
4.445
4.308
4.601
4.495
4.435
4.101
3.924
3.806
7.449
(3.72%)
(2.96%)
15
Revenue
¥6.415B
5.26%
1.00×
Cost of revenue
¥4.491B
5.26%
1.00×
Operating expenses
¥840.3M
6.56%
1.13×
Goodwill & intangibles
19.55%
Cash and investments
18.16%
Spread over hurdle
38.36%