1.143
Revenue¥B
2.361
2.351
2.337
2.346
2.359
2.380
2.380
2.418
2.476
2.527
1.261
1.39%
0.97%
94
25.18
Revenue growth%
17.51
20.00
17.45
16.23
13.92
12.97
12.33
12.32
12.69
12.14
13.03
12.33
13.44
81
13.41
Gross margin%
11.07
8.65
9.87
11.76
10.22
8.27
10.04
12.98
15.80
15.59
18.44
12.98
10.65
11
25.68
Operating margin%
25.32
25.31
27.81
30.21
32.63
35.58
38.27
36.12
34.60
35.89
12.80
35.89
33.61
24
17.31
Net margin%
14.37
12.12
10.95
9.51
11.77
11.28
9.44
10.78
8.12
8.02
8.52
9.44
10.86
49
22.76
P/E ratio (avg)x
51.15
51.47
54.40
57.56
64.66
74.85
81.69
79.04
77.25
78.36
37.00
78.36
69.75
26
7.398
EV/EBITx
25.90
26.41
29.18
28.47
27.51
29.64
27.38
29.32
26.19
23.41
10.48
27.38
27.45
87
25.98
FCF yield (avg)%
2.93
0.40
2.81
5.38
4.22
2.07
2.00
2.44
4.60
5.19
6.08
2.44
2.87
85
8.99
FCF margin%
6.20
4.82
4.81
5.35
5.86
2.95
5.45
7.71
6.56
6.42
5.05
6.42
5.65
23
0.738
FCF / Net incomex
0.121
0.116
0.118
0.134
0.146
0.147
0.154
0.149
0.153
0.165
1.734
0.153
0.147
9
23.91
ROIC%
16.67
18.60
20.14
18.43
20.46
18.08
16.48
15.24
17.15
18.18
12.37
17.15
18.13
41
28.53
Return on equity%
14.74
14.16
14.27
12.94
11.77
13.49
11.93
13.77
11.42
13.91
12.12
13.49
13.63
75
15.45
Return on assets%
10.55
10.87
9.92
10.98
10.21
9.80
10.44
13.10
13.83
11.66
16.43
11.66
10.71
86
45.02
EPS¥
114.11
114.79
105.79
106.39
118.65
124.42
122.31
133.97
130.11
139.07
49.60
3.23%
1.84%
—
2.50
EPS growth%
17.59
18.06
19.35
20.37
17.87
18.55
20.96
23.84
26.04
27.48
10.54
23.84
19.86
31
82.72
Bookvalue per sh¥
84.22
75.66
73.56
66.65
63.62
69.02
76.18
77.86
77.49
69.23
82.96
1.71%
(2.75%)
—
148.37
FCF per share¥
48.89
52.66
51.10
52.49
49.12
44.13
46.58
47.09
42.58
43.08
38.05
(2.59%)
(0.87%)
—
37.05
Dividend per sh¥
88.97
99.82
96.32
113.67
122.98
143.68
156.51
173.90
190.20
192.66
97.71
9.39%
9.22%
—
22.62
Div yield (avg)%
23.75
25.43
26.42
24.01
24.46
26.56
26.04
27.21
26.99
25.75
10.94
26.56
25.90
46
6.24
Payout ratio%
8.08
9.36
7.71
4.85
2.25
1.68
0.40
0.40
0.40
2.31
19.06
0.40
2.28
56
9.497
Shares (diluted)M
10.16
9.189
9.299
9.516
8.586
9.433
10.34
10.77
9.722
10.05
9.853
3.19%
(0.93%)
60
22.08
Buyback yield%
11.65
14.28
16.70
16.51
19.02
17.93
17.01
17.19
16.54
16.57
3.72
17.01
16.63
22
0.545
D/E ratiox
0.201
0.192
0.193
0.181
0.195
0.188
0.206
0.237
0.250
0.259
1.489
0.237
0.198
25
0.854
Enterprise value¥B
1.294
1.119
1.098
1.099
0.958
0.838
0.824
0.897
0.833
0.900
0.509
(1.24%)
(3.60%)
24
1.044
LT debt¥B
0.477
0.514
0.460
0.409
0.395
0.362
0.377
0.339
0.310
0.326
1.333
(3.79%)
(2.85%)
26
Revenue
¥2.527B
0.97%
1.00×
Cost of revenue
¥1.265B
0.85%
0.99×
Operating expenses
¥421.9M
1.31%
1.03×
Goodwill & intangibles
18.74%
Cash and investments
15.62%
Spread over hurdle
69.88%