8.873
Revenue¥B
5.661
5.938
6.284
6.531
6.774
7.272
7.722
8.261
8.697
9.381
9.736
6.73%
5.82%
25
12.66
Revenue growth%
8.65
9.46
11.95
10.67
10.08
7.49
7.41
6.58
3.73
4.06
14.63
6.58
8.07
63
18.40
Gross margin%
14.97
15.12
16.84
14.74
13.51
15.91
16.41
13.45
11.12
8.22
24.68
13.45
14.85
40
5.96
Operating margin%
25.65
28.39
31.12
28.65
29.08
29.79
30.15
30.32
30.51
28.89
11.44
30.15
29.44
56
13.75
Net margin%
28.63
31.10
32.46
32.01
33.13
32.85
34.82
33.31
35.80
34.95
28.48
34.82
32.99
73
7.812
P/E ratio (avg)x
37.13
39.76
35.10
30.94
32.47
36.00
34.05
31.71
29.25
30.54
9.196
31.71
33.26
83
16.89
EV/EBITx
8.619
9.175
9.976
10.47
10.64
11.78
13.30
15.02
15.12
16.25
11.66
15.02
11.21
56
29.83
FCF yield (avg)%
6.31
8.28
7.05
4.34
3.78
4.85
3.98
4.21
1.33
1.91
5.79
3.98
4.27
93
22.28
FCF margin%
13.83
14.99
16.96
17.27
15.74
17.49
17.14
19.32
16.45
14.92
16.43
17.14
16.70
8
0.736
FCF / Net incomex
2.040
2.053
1.979
1.997
1.899
1.903
1.900
2.086
2.316
2.563
1.631
2.086
2.019
43
7.79
ROIC%
9.23
8.46
8.55
7.98
7.55
10.04
8.95
10.46
7.57
7.50
14.98
8.95
8.50
13
26.02
Return on equity%
30.25
29.56
27.96
25.61
25.79
27.87
26.29
25.87
23.34
21.53
24.40
25.87
26.08
10
16.35
Return on assets%
9.99
8.84
10.24
10.70
8.32
9.69
8.45
8.62
7.64
5.94
10.56
8.45
8.73
28
152.67
EPS¥
229.85
248.33
268.21
263.93
279.05
321.00
366.94
432.50
429.87
476.22
164.16
11.28%
9.38%
—
3.51
EPS growth%
33.74
32.68
34.24
33.16
31.52
29.09
30.47
32.38
31.69
33.30
7.68
31.69
32.53
46
121.03
Bookvalue per sh¥
206.96
248.82
264.11
278.51
277.51
311.58
375.51
424.39
462.66
545.22
94.66
14.46%
11.75%
—
74.96
FCF per share¥
39.81
43.87
43.14
42.28
40.98
39.87
37.33
41.58
43.69
49.98
131.66
4.05%
2.76%
—
126.76
Dividend per sh¥
83.16
82.04
79.19
86.19
90.55
92.23
105.47
117.22
125.51
143.26
52.83
9.61%
7.13%
—
15.98
Div yield (avg)%
31.04
30.13
30.07
28.71
27.48
28.02
28.66
29.83
29.87
31.48
20.75
29.83
29.85
87
22.64
Payout ratio%
28.46
30.57
32.31
30.10
30.25
31.47
32.14
34.95
33.61
32.80
21.13
32.80
31.80
9
23.92
Shares (diluted)M
35.49
41.28
45.45
53.16
53.41
63.19
74.60
85.24
97.86
112.4
25.27
16.06%
14.16%
17
21.16
Buyback yield%
23.89
26.83
26.74
26.17
24.97
22.45
21.64
22.15
20.97
20.39
23.82
21.64
23.17
67
0.644
D/E ratiox
0.371
0.334
0.303
0.299
0.284
0.266
0.284
0.258
0.279
0.274
1.570
0.274
0.284
48
6.694
Enterprise value¥B
0.955
1.015
1.025
0.979
1.085
1.168
1.136
1.211
1.361
1.444
5.529
5.90%
5.51%
49
8.807
LT debt¥B
8.409
8.690
7.753
7.889
7.322
6.328
6.652
6.954
7.468
7.618
10.47
0.80%
(1.82%)
87
Revenue
¥9.381B
5.82%
1.00×
Cost of revenue
¥6.567B
5.82%
1.00×
Operating expenses
¥1.548B
6.06%
1.02×
Cash and investments
16.90%
Spread over hurdle
(0.86%)