4.181
Revenue¥B
4.946
5.108
5.258
5.247
5.172
5.328
5.497
5.579
5.639
5.663
4.270
1.83%
1.43%
42
5.60
Revenue growth%
3.61
4.43
4.30
4.52
6.72
8.26
10.45
10.19
12.51
11.43
4.81
10.45
7.49
61
23.64
Gross margin%
25.91
26.41
25.23
26.98
27.29
28.60
28.82
26.34
24.76
27.64
9.92
27.64
26.70
25
13.95
Operating margin%
26.69
29.44
27.28
29.53
28.03
25.55
23.75
26.51
23.80
20.99
15.49
23.80
26.60
28
27.41
Net margin%
29.44
26.55
29.46
29.47
30.79
32.30
29.94
29.99
27.19
26.70
28.27
29.94
29.47
46
15.42
P/E ratio (avg)x
36.79
41.75
38.84
42.40
47.54
43.77
45.31
48.08
51.57
54.35
35.07
48.08
44.54
42
18.91
EV/EBITx
36.54
37.65
32.71
31.78
30.14
29.24
28.22
24.45
21.92
22.26
36.62
24.45
29.69
29
8.89
FCF yield (avg)%
19.71
17.10
17.24
16.70
18.37
16.51
19.06
19.62
21.09
22.11
6.58
19.62
18.72
55
16.06
FCF margin%
18.89
18.50
19.88
21.86
19.23
16.86
18.71
19.05
20.05
17.22
9.90
18.71
18.97
89
0.254
FCF / Net incomex
0.589
0.581
0.631
0.693
0.808
0.871
0.853
0.921
1.004
1.071
0.450
0.921
0.831
44
22.73
ROIC%
18.20
16.68
18.29
18.13
19.41
19.90
22.73
23.73
23.35
23.18
7.57
23.18
19.65
30
3.78
Return on equity%
17.98
18.97
20.61
22.19
19.58
21.68
21.17
19.83
19.90
18.13
23.50
19.90
19.87
19
7.64
Return on assets%
26.27
28.91
30.41
31.05
30.32
32.30
32.66
35.17
37.30
38.71
21.75
35.17
31.67
67
42.42
EPS¥
9.46
9.10
9.70
9.92
10.65
11.25
11.49
12.25
12.33
13.40
44.94
4.70%
2.23%
—
24.86
EPS growth%
23.43
24.74
23.01
20.81
21.21
21.07
19.39
21.89
23.35
21.33
2.22
21.33
21.61
57
18.10
Bookvalue per sh¥
87.07
90.55
90.28
94.81
97.19
107.42
104.62
103.78
124.08
123.03
69.06
4.83%
4.68%
—
71.66
FCF per share¥
25.95
27.58
31.76
32.98
34.44
37.02
42.58
46.37
52.77
58.77
20.71
11.28%
9.50%
—
46.48
Dividend per sh¥
41.14
40.82
37.68
37.63
35.15
38.33
41.27
39.96
44.05
41.31
69.41
3.29%
(0.82%)
—
7.02
Div yield (avg)%
26.36
23.83
26.37
27.49
29.85
32.14
32.59
30.08
29.10
31.18
27.39
31.18
29.47
22
14.20
Payout ratio%
25.09
25.84
28.37
25.82
25.79
22.94
25.20
25.36
27.63
29.29
21.29
25.36
25.80
52
32.03
Shares (diluted)M
31.87
32.84
31.91
32.99
34.24
35.53
34.59
31.74
29.80
26.93
31.39
(4.69%)
(1.10%)
81
13.57
Buyback yield%
24.09
24.70
23.56
22.59
25.06
24.33
21.72
19.99
17.76
14.83
11.96
19.99
23.08
13
0.996
D/E ratiox
0.498
0.431
0.424
0.418
0.367
0.329
0.281
0.268
0.235
0.249
1.068
0.268
0.348
63
4.385
Enterprise value¥B
3.428
3.718
3.614
3.850
4.533
4.637
4.608
4.523
4.371
4.361
3.936
(0.77%)
4.06%
32
3.800
LT debt¥B
5.786
6.249
6.735
6.475
6.109
5.960
5.907
5.863
6.573
6.776
2.957
2.09%
1.04%
36
Revenue
¥5.663B
1.43%
1.00×
Cost of revenue
¥3.243B
1.57%
1.01×
Operating expenses
¥664.9M
1.87%
1.04×
Goodwill & intangibles
17.96%
Cash and investments
16.67%
Spread over hurdle
38.79%