1.333
Revenue¥B
6.147
6.293
6.302
6.267
6.278
6.191
6.249
6.402
6.347
6.243
1.490
(0.11%)
0.10%
46
18.83
Revenue growth%
20.80
19.37
17.40
17.47
18.68
17.64
18.29
20.55
18.85
17.29
11.95
18.29
18.49
55
18.61
Gross margin%
4.81
5.74
3.29
3.62
4.33
6.50
7.05
9.83
7.12
8.35
20.42
7.12
6.12
76
16.28
Operating margin%
7.51
7.82
9.87
12.75
14.83
14.39
12.61
14.64
12.40
11.45
20.16
12.61
12.50
8
18.94
Net margin%
23.16
25.90
24.28
27.00
26.46
25.03
27.57
29.16
30.39
30.49
5.01
29.16
26.73
50
26.36
P/E ratio (avg)x
20.09
22.24
23.35
22.10
25.20
29.41
34.30
33.78
35.74
38.22
24.37
34.30
27.30
22
19.72
EV/EBITx
32.10
32.26
29.68
31.04
35.23
37.04
37.10
36.33
40.04
38.45
19.85
37.10
35.78
18
29.06
FCF yield (avg)%
5.00
3.99
6.20
6.61
6.45
9.42
8.09
8.29
5.51
5.85
14.57
8.09
6.33
78
3.91
FCF margin%
3.96
6.62
4.75
5.32
4.60
4.18
6.71
7.44
7.48
8.18
17.26
7.44
5.97
94
0.284
FCF / Net incomex
1.834
1.739
1.699
1.655
1.740
2.016
2.225
2.568
2.822
3.048
1.343
2.568
1.925
29
11.33
ROIC%
18.30
19.13
20.29
20.32
21.42
20.02
17.69
19.81
22.53
24.89
20.22
20.02
20.15
43
24.99
Return on equity%
18.94
18.76
21.55
18.73
16.72
14.65
17.64
16.88
14.23
16.42
2.35
16.42
17.26
40
14.32
Return on assets%
8.53
8.13
7.61
9.35
8.29
8.56
6.64
8.39
11.35
8.70
26.41
8.56
8.46
80
3.17
EPS¥
16.49
17.26
18.39
15.73
14.11
12.61
12.05
13.12
11.31
10.55
3.47
(5.64%)
(4.57%)
—
29.29
EPS growth%
3.26
3.02
2.31
4.40
5.27
6.40
7.79
9.00
7.15
8.57
6.11
7.79
5.83
46
17.73
Bookvalue per sh¥
16.10
16.11
16.35
17.33
18.42
19.06
21.49
24.90
23.85
22.50
11.89
4.08%
3.97%
—
15.10
FCF per share¥
7.16
6.67
6.16
6.06
5.90
5.68
5.96
6.16
5.69
5.82
6.59
(0.26%)
(1.54%)
—
12.22
Dividend per sh¥
18.61
17.26
17.12
16.22
16.45
15.78
16.86
19.02
18.05
19.94
3.70
3.92%
0.47%
—
28.10
Div yield (avg)%
7.89
5.61
3.53
3.13
1.65
0.68
0.40
0.40
0.40
1.73
10.86
0.40
1.69
90
10.63
Payout ratio%
29.41
30.89
32.41
30.50
31.94
32.77
31.31
31.47
29.22
27.18
20.20
31.31
31.10
50
431.0
Shares (diluted)M
462.5
444.3
487.3
457.6
491.5
509.8
516.2
556.0
544.4
537.5
432.2
1.81%
2.78%
18
20.73
Buyback yield%
24.54
23.12
21.70
21.10
21.46
22.74
21.17
19.25
18.21
18.60
11.85
19.25
21.31
90
0.393
D/E ratiox
0.329
0.324
0.329
0.314
0.334
0.316
0.320
0.306
0.285
0.257
1.281
0.306
0.318
79
1.420
Enterprise value¥B
5.035
4.684
4.252
4.608
4.472
4.336
3.949
4.084
3.813
3.444
6.099
(5.09%)
(3.72%)
40
4.935
LT debt¥B
3.498
3.760
4.051
3.680
3.290
2.963
2.863
3.004
3.349
3.309
3.245
0.11%
0.16%
61
Revenue
¥6.243B
0.10%
1.00×
Cost of revenue
¥3.779B
0.19%
1.01×
Operating expenses
¥1.593B
0.08%
1.00×
Cash and investments
18.01%
Spread over hurdle
(6.97%)