9.469
Revenue¥B
4.140
4.439
4.675
4.997
5.436
5.826
6.199
6.547
7.024
7.459
10.16
6.53%
6.69%
50
28.75
Revenue growth%
20.90
23.80
22.53
24.43
26.84
27.56
27.98
25.49
24.85
22.58
10.57
25.49
24.64
23
10.52
Gross margin%
22.03
23.73
25.17
25.05
23.54
24.01
21.80
20.37
21.15
19.86
14.88
21.15
22.79
6
24.03
Operating margin%
8.37
7.52
5.65
5.74
4.68
2.39
4.93
5.22
6.68
7.91
12.25
5.22
5.69
26
8.48
Net margin%
34.72
34.26
31.38
32.27
31.48
34.41
31.79
31.94
34.63
36.79
24.18
34.41
33.27
46
27.88
P/E ratio (avg)x
21.54
24.70
23.34
23.91
26.30
24.75
26.98
31.13
35.06
40.30
11.31
31.13
25.53
28
18.33
EV/EBITx
22.29
26.24
27.97
29.11
32.26
38.01
40.07
40.73
46.75
45.63
29.69
40.73
35.14
73
20.59
FCF yield (avg)%
22.38
19.88
22.82
21.52
23.72
21.34
19.17
21.44
20.94
19.82
20.34
20.94
21.39
10
8.64
FCF margin%
22.43
23.03
22.59
22.49
21.55
18.96
19.00
20.81
22.16
19.24
20.61
19.24
21.86
62
1.142
FCF / Net incomex
0.136
0.128
0.115
0.103
0.106
0.109
0.109
0.096
0.095
0.101
0.738
0.101
0.107
51
2.37
ROIC%
5.81
5.72
8.41
8.28
6.99
4.78
3.39
4.13
6.39
4.17
22.28
4.17
5.76
13
10.14
Return on equity%
12.24
13.41
15.95
15.12
13.76
16.35
16.86
14.99
16.38
13.98
9.92
16.35
15.05
77
22.51
Return on assets%
5.73
4.29
2.20
3.92
6.55
8.26
6.93
9.79
9.73
8.72
26.02
8.72
6.74
74
523.71
EPS¥
272.66
319.01
318.55
364.62
428.57
500.07
568.68
664.71
772.47
882.41
569.11
15.54%
12.92%
—
4.37
EPS growth%
23.25
23.54
24.11
24.88
22.59
20.80
22.22
20.28
21.52
19.42
12.55
20.80
22.41
83
673.44
Bookvalue per sh¥
346.47
395.09
426.70
428.49
423.77
473.21
517.64
593.24
643.40
698.26
637.84
10.50%
8.00%
—
398.76
FCF per share¥
730.11
849.47
871.41
905.73
888.00
893.64
920.85
864.14
931.46
949.38
505.10
1.35%
4.18%
—
319.08
Dividend per sh¥
608.72
568.45
592.73
625.85
723.14
676.48
642.97
596.11
590.49
677.99
317.59
(1.28%)
0.96%
—
4.97
Div yield (avg)%
22.80
20.99
18.04
17.76
15.64
13.20
10.57
10.15
8.47
7.98
28.25
10.15
14.42
46
18.65
Payout ratio%
17.47
18.54
18.06
18.48
15.56
14.84
13.28
12.08
10.19
10.53
13.68
12.08
15.20
30
7.730
Shares (diluted)M
6.732
7.809
7.827
9.097
8.521
7.970
8.231
7.745
8.562
9.115
7.622
1.36%
2.34%
72
7.55
Buyback yield%
18.18
15.99
13.23
15.63
15.76
18.65
15.89
14.17
13.17
12.23
11.24
14.17
15.69
39
1.665
D/E ratiox
1.577
1.588
1.724
1.895
2.023
2.008
1.865
1.671
1.570
1.378
1.309
1.671
1.697
91
3.303
Enterprise value¥B
3.489
3.408
3.129
3.356
3.204
3.493
3.928
3.781
3.667
4.058
6.922
4.84%
1.55%
23
7.788
LT debt¥B
8.684
8.521
9.861
10.15
11.01
11.06
12.56
12.54
14.30
14.81
0.985
6.11%
6.25%
73
Revenue
¥7.459B
6.69%
1.00×
Cost of revenue
¥5.222B
6.69%
1.00×
Operating expenses
¥1.552B
7.62%
1.09×
Spread over hurdle
(5.07%)