1.449
Revenue¥B
6.750
6.679
6.668
6.555
6.579
6.638
6.695
6.671
6.813
6.897
1.606
0.95%
0.43%
91
25.48
Revenue growth%
30.08
29.76
27.62
28.29
29.50
26.96
26.73
28.22
30.10
29.21
10.20
28.22
28.75
76
14.13
Gross margin%
20.71
23.55
26.20
24.34
24.26
21.47
19.29
19.37
16.51
15.48
14.56
19.29
21.09
77
4.34
Operating margin%
24.97
26.20
23.97
23.37
25.96
28.93
28.23
30.01
28.66
30.88
18.39
28.93
27.22
50
5.35
Net margin%
11.35
11.89
10.37
10.64
9.41
9.00
9.54
7.26
7.03
5.04
19.31
7.26
9.47
26
6.030
P/E ratio (avg)x
38.88
41.01
43.74
46.79
52.82
54.75
57.29
61.91
62.24
64.12
21.03
61.91
53.79
77
34.96
EV/EBITx
22.91
27.28
28.56
28.11
33.71
37.21
38.91
39.28
42.30
44.49
36.26
39.28
35.46
26
15.13
FCF yield (avg)%
13.10
13.02
14.01
13.42
15.24
17.56
16.49
13.73
14.18
16.69
11.16
16.49
14.09
24
3.85
FCF margin%
13.06
10.89
8.49
5.90
3.48
5.35
2.88
4.72
1.80
4.77
7.84
4.72
5.06
94
0.734
FCF / Net incomex
0.153
0.171
0.183
0.215
0.210
0.232
0.269
0.301
0.298
0.320
1.059
0.298
0.223
10
4.33
ROIC%
24.77
23.20
22.84
21.94
20.81
21.37
22.22
24.96
23.13
21.94
4.60
22.22
22.53
82
13.05
Return on equity%
13.91
15.76
13.86
14.28
13.74
14.06
16.20
17.72
16.38
19.14
14.24
16.38
15.02
34
18.67
Return on assets%
4.99
2.50
2.98
4.16
2.33
4.53
2.72
5.55
7.23
9.85
5.90
5.55
4.34
45
207.81
EPS¥
238.17
257.03
267.29
274.27
280.59
262.72
257.02
288.82
325.43
341.07
230.57
3.98%
3.71%
—
23.83
EPS growth%
4.18
3.46
5.05
3.71
3.35
5.34
4.66
2.19
3.19
3.98
10.00
3.98
3.84
92
146.61
Bookvalue per sh¥
150.98
163.95
192.75
227.69
271.49
284.24
302.93
348.36
380.91
378.32
164.28
6.86%
10.57%
—
206.95
FCF per share¥
82.12
81.65
87.25
94.85
103.99
117.77
111.57
125.45
133.75
138.18
56.60
5.85%
4.95%
—
141.75
Dividend per sh¥
89.59
88.58
97.00
93.58
103.08
116.62
124.65
123.84
128.37
130.53
86.89
4.84%
3.52%
—
23.38
Div yield (avg)%
10.69
10.58
12.91
13.41
12.90
13.61
13.66
11.19
13.30
11.69
5.14
13.30
12.91
95
20.94
Payout ratio%
8.13
5.63
5.04
8.03
5.84
5.53
3.98
6.47
3.99
6.51
20.06
5.53
5.73
20
8.471
Shares (diluted)M
8.642
8.467
7.967
8.112
7.607
7.484
7.035
7.886
7.668
7.608
8.113
—
(1.21%)
53
28.44
Buyback yield%
15.23
17.44
18.77
16.63
14.55
12.13
14.60
14.62
15.91
17.83
19.37
14.62
15.57
86
0.644
D/E ratiox
1.711
1.861
2.058
2.182
2.000
1.926
1.989
2.276
2.381
2.345
0.733
2.276
2.029
58
8.192
Enterprise value¥B
4.377
4.288
4.402
4.970
5.772
6.358
7.465
8.575
9.759
11.09
0.603
13.96%
11.52%
71
4.655
LT debt¥B
4.912
4.401
4.631
4.892
4.956
5.302
5.669
5.862
6.378
5.764
8.126
3.07%
2.05%
40
Revenue
¥6.897B
0.43%
1.00×
Cost of revenue
¥3.939B
0.87%
1.04×
Operating expenses
¥1.092B
(0.49%)
0.91×
Cash and investments
17.55%
Spread over hurdle
45.08%