17.03
Revenue¥B
18.82
19.77
20.40
21.77
22.82
23.45
24.32
25.33
27.10
28.51
18.69
4.56%
4.74%
37
20.04
Revenue growth%
21.75
22.19
21.19
19.53
17.63
16.51
15.74
15.54
15.44
15.93
18.29
15.74
17.07
51
16.04
Gross margin%
15.54
15.18
13.35
12.21
14.96
16.14
18.66
18.16
15.85
13.79
19.70
16.14
15.36
41
25.43
Operating margin%
16.82
17.42
15.84
16.90
18.37
19.06
19.85
20.53
21.08
19.63
28.33
19.85
18.72
91
7.82
Net margin%
13.51
15.50
14.29
14.29
13.16
11.73
11.85
10.51
9.59
9.42
5.92
10.51
12.51
94
28.80
P/E ratio (avg)x
28.71
28.45
32.44
34.97
35.38
39.53
37.66
43.58
48.59
46.94
31.89
43.58
36.52
12
26.94
EV/EBITx
42.02
48.21
52.73
61.31
62.32
62.95
72.74
79.01
91.49
101.8
32.01
79.01
62.64
63
22.82
FCF yield (avg)%
6.96
7.02
8.38
6.55
9.07
7.54
7.48
7.63
9.43
8.27
9.31
7.63
7.59
84
17.21
FCF margin%
5.67
7.33
5.22
4.31
5.72
3.82
6.81
8.73
9.56
8.36
27.93
8.36
6.26
39
1.781
FCF / Net incomex
1.060
1.173
1.228
1.332
1.522
1.623
1.667
1.790
1.813
2.026
1.520
1.790
1.572
8
15.85
ROIC%
25.06
26.20
24.65
22.79
21.66
23.74
24.23
23.63
25.48
25.77
27.97
24.23
24.44
18
24.22
Return on equity%
21.53
18.72
20.24
17.97
15.48
13.16
14.05
12.45
10.30
11.45
12.58
12.45
14.77
35
14.70
Return on assets%
21.74
23.73
26.44
24.47
22.33
25.04
27.98
30.71
29.77
29.08
4.47
29.08
25.74
77
484.46
EPS¥
481.17
532.73
483.53
543.87
591.18
561.41
539.08
527.87
553.15
592.74
526.94
0.05%
3.37%
—
14.83
EPS growth%
33.64
33.37
35.84
34.33
32.75
35.17
32.75
32.19
33.59
35.61
10.24
33.59
33.62
63
465.43
Bookvalue per sh¥
626.08
687.29
782.48
743.97
840.62
940.85
861.66
953.66
1,018
1,085
105.39
5.23%
5.40%
—
225.31
FCF per share¥
202.83
207.96
211.93
215.59
226.45
228.09
208.44
190.36
178.82
193.56
364.27
(3.09%)
(0.18%)
—
496.37
Dividend per sh¥
620.00
654.19
733.81
793.07
747.24
732.36
764.95
759.15
794.23
908.72
622.15
3.99%
5.20%
—
16.90
Div yield (avg)%
11.96
12.07
9.27
8.99
6.95
7.89
8.75
10.80
9.47
7.73
8.64
8.75
9.13
70
8.97
Payout ratio%
21.60
21.12
21.19
20.33
22.69
19.75
21.32
20.01
18.35
20.16
26.10
20.01
20.72
68
25.42
Shares (diluted)M
25.08
24.70
23.55
21.92
23.58
22.50
22.86
24.14
21.34
20.03
26.48
(3.21%)
(3.36%)
6
6.26
Buyback yield%
10.40
8.33
10.65
12.74
10.20
13.16
10.80
11.72
11.41
11.39
14.68
11.41
11.09
39
1.569
D/E ratiox
2.128
2.148
2.311
2.245
2.439
2.441
2.437
2.633
2.788
3.165
1.259
2.633
2.438
13
13.80
Enterprise value¥B
17.97
17.68
19.02
18.45
17.41
17.90
19.08
20.84
22.56
23.79
8.599
6.44%
4.14%
78
3.108
LT debt¥B
19.15
19.97
21.22
21.38
21.28
25.32
24.55
24.24
26.69
31.67
2.779
8.28%
5.74%
10
Revenue
¥28.51B
4.74%
1.00×
Cost of revenue
¥15.06B
5.17%
1.04×
Operating expenses
¥4.281B
3.69%
0.90×
Goodwill & intangibles
17.34%
Spread over hurdle
26.80%