3.675
Revenue¥B
68.35
69.88
71.35
72.57
73.14
76.54
77.49
79.85
82.67
3.830
4.029
2.64%
2.56%
64
22.04
Revenue growth%
24.53
21.77
21.29
22.75
25.34
27.48
27.68
30.57
32.58
15.96
24.49
27.68
24.94
11
18.15
Gross margin%
19.11
17.64
19.16
21.10
23.98
22.13
22.76
23.15
22.47
16.97
15.91
22.76
21.61
44
8.72
Operating margin%
6.81
6.23
7.08
9.67
12.19
14.21
11.61
14.28
16.81
9.36
4.79
14.21
10.64
78
8.58
Net margin%
35.21
35.89
38.38
41.34
39.27
36.78
37.15
37.27
39.34
22.92
26.42
37.27
37.21
36
35.86
P/E ratio (avg)x
19.47
20.97
20.26
19.94
21.04
22.33
20.84
18.05
17.54
31.62
11.02
20.84
20.54
85
13.99
EV/EBITx
10.14
11.62
13.19
13.21
12.57
14.48
14.47
15.33
16.58
25.26
11.26
14.48
13.20
66
24.24
FCF yield (avg)%
6.06
5.79
4.84
2.41
3.18
5.38
4.40
3.55
0.83
29.65
21.44
3.55
4.45
62
11.73
FCF margin%
19.18
21.28
21.56
20.57
19.56
18.75
20.31
23.04
23.02
22.89
10.98
20.31
20.44
55
0.511
FCF / Net incomex
0.711
0.764
0.871
0.978
1.160
1.173
1.282
1.518
1.679
0.240
0.107
1.282
1.069
80
8.75
ROIC%
8.88
8.51
8.64
6.07
8.17
10.34
8.93
7.02
7.17
9.74
26.21
8.17
8.57
88
5.35
Return on equity%
14.50
14.90
16.77
18.57
17.33
15.43
15.02
13.69
12.39
12.73
27.09
15.02
15.22
66
16.62
Return on assets%
5.46
4.55
2.68
2.30
0.40
2.31
0.40
0.40
1.49
15.34
13.76
0.40
2.31
55
523.11
EPS¥
768.72
749.61
635.60
649.97
702.89
602.53
548.94
567.82
586.53
538.63
600.10
(2.03%)
(3.77%)
—
5.24
EPS growth%
3.04
4.73
3.86
6.14
6.58
7.82
6.24
7.07
8.87
29.57
4.28
7.07
6.19
37
911.37
Bookvalue per sh¥
1,116
1,296
1,379
1,591
1,650
1,698
2,039
2,088
2,536
466.07
433.31
9.77%
10.89%
—
496.34
FCF per share¥
826.98
806.34
798.92
899.56
1,006
1,091
1,226
1,308
1,365
798.22
1,036
8.70%
5.80%
—
329.66
Dividend per sh¥
733.64
753.22
804.62
704.52
778.10
713.92
686.00
660.84
673.68
451.94
498.47
(0.89%)
(1.14%)
—
16.08
Div yield (avg)%
30.49
31.14
32.89
30.92
33.29
33.13
32.77
32.72
30.00
8.61
14.60
32.77
31.93
77
14.27
Payout ratio%
19.39
19.36
18.04
17.35
15.91
16.87
16.83
13.89
14.40
23.39
16.55
15.91
17.11
67
29.91
Shares (diluted)M
16.59
16.06
13.57
12.78
10.83
10.86
10.74
9.737
9.319
30.25
29.54
(6.13%)
(7.48%)
7
18.78
Buyback yield%
6.88
9.56
10.07
8.04
10.52
12.53
9.73
8.79
7.27
10.63
9.61
9.73
9.17
47
0.816
D/E ratiox
0.180
0.197
0.234
0.230
0.257
0.257
0.272
0.327
0.356
0.867
1.473
0.272
0.245
87
63.98
Enterprise value¥B
34.53
36.09
38.26
35.00
38.29
42.05
39.07
42.75
43.35
64.21
36.37
4.37%
2.23%
57
70.77
LT debt¥B
55.01
48.80
43.31
41.55
37.27
36.86
33.06
31.02
31.31
6.199
24.45
(5.50%)
(6.59%)
19
Revenue
¥82.67B
2.56%
1.00×
Cost of revenue
¥49.91B
2.59%
1.00×
Operating expenses
¥12.79B
2.65%
1.01×
Goodwill & intangibles
16.04%
Spread over hurdle
12.87%