12.40
Revenue¥B
37.41
39.04
39.49
41.09
40.99
42.24
42.96
44.04
44.91
45.38
13.55
2.05%
1.96%
58
29.21
Revenue growth%
15.75
18.61
18.51
18.39
15.44
15.21
14.30
14.64
14.74
15.07
14.29
14.74
15.32
38
10.56
Gross margin%
25.52
25.71
27.67
28.14
26.48
26.00
26.17
27.29
30.06
32.01
24.96
27.29
26.89
77
29.92
Operating margin%
25.81
26.72
28.73
28.14
27.89
26.62
27.90
29.33
31.75
30.15
20.70
29.33
28.02
50
13.71
Net margin%
16.86
15.94
15.72
16.24
16.68
14.82
13.42
14.25
13.38
10.89
27.39
13.42
15.27
25
26.93
P/E ratio (avg)x
30.87
33.94
34.53
33.96
35.86
39.91
37.25
39.56
36.58
39.35
7.716
39.35
36.22
73
25.85
EV/EBITx
25.08
24.44
24.98
26.99
25.48
23.48
21.59
21.55
20.21
22.79
31.35
21.59
23.96
23
15.43
FCF yield (avg)%
22.77
25.46
25.39
24.75
26.27
25.71
26.98
28.38
27.66
30.42
4.91
27.66
25.99
13
24.90
FCF margin%
15.58
15.99
16.92
18.19
18.88
20.30
17.41
20.01
21.53
21.16
18.62
20.30
18.53
53
0.280
FCF / Net incomex
0.807
0.841
0.967
0.958
1.022
1.156
1.199
1.324
1.312
1.373
0.638
1.312
1.089
19
17.72
ROIC%
11.10
13.68
13.11
14.03
12.76
11.57
11.14
9.42
8.49
9.25
20.02
9.42
11.36
76
19.87
Return on equity%
8.82
10.52
9.13
9.12
6.95
8.89
7.03
8.74
9.93
11.33
10.31
8.89
9.01
63
17.49
Return on assets%
20.29
23.02
26.02
28.24
28.28
26.31
24.04
24.30
23.49
23.68
15.15
24.04
24.17
43
1,035
EPS¥
1,927
2,097
2,115
2,111
2,396
2,717
2,814
2,654
2,716
3,006
1,117
4.64%
4.65%
—
13.16
EPS growth%
17.35
16.11
15.09
16.21
15.94
17.43
18.75
19.14
19.97
22.12
21.32
19.14
17.39
35
1,658
Bookvalue per sh¥
846.70
807.16
766.63
785.43
772.36
847.76
909.17
874.32
926.36
1,005
1,018
5.42%
0.61%
—
523.81
FCF per share¥
482.41
543.41
571.44
583.50
540.11
601.05
605.99
638.25
664.28
651.63
1,535
3.83%
4.12%
—
1,712
Dividend per sh¥
1,513
1,452
1,646
1,616
1,665
1,890
2,081
2,391
2,679
2,970
1,354
12.27%
7.10%
—
19.57
Div yield (avg)%
17.28
15.21
12.75
11.57
14.10
13.99
11.01
11.39
8.80
7.44
22.22
11.01
12.16
11
6.62
Payout ratio%
11.34
10.87
13.84
12.00
11.01
10.52
12.37
10.77
10.32
11.01
16.18
10.77
11.01
59
13.33
Shares (diluted)M
13.80
12.17
10.62
11.28
9.961
9.362
8.382
8.631
9.272
8.909
13.91
(2.21%)
(3.51%)
39
18.31
Buyback yield%
25.36
27.62
26.13
24.94
23.71
25.02
25.66
26.95
29.36
29.71
24.30
26.95
25.89
65
0.959
D/E ratiox
1.454
1.506
1.596
1.450
1.477
1.457
1.481
1.310
1.440
1.270
1.567
1.440
1.455
93
22.58
Enterprise value¥B
23.53
25.35
27.21
30.04
31.82
29.04
31.97
30.74
27.40
28.82
2.523
(1.96%)
2.00%
14
4.797
LT debt¥B
35.70
31.94
30.18
31.96
29.34
27.10
25.55
26.42
24.44
22.41
36.00
(5.24%)
(5.65%)
75
Revenue
¥45.38B
1.96%
1.00×
Cost of revenue
¥26.07B
1.85%
0.99×
Operating expenses
¥5.823B
2.21%
1.02×
Goodwill & intangibles
18.58%
Return on capital
105.94%
Spread over hurdle
102.15%