0.519
Revenue¥B
2.531
2.592
2.672
2.684
2.692
2.700
2.763
2.846
2.946
3.025
0.565
2.35%
2.18%
29
29.27
Revenue growth%
9.54
8.38
7.61
5.43
5.81
6.22
5.31
4.80
6.58
8.75
13.70
6.22
6.40
65
29.45
Gross margin%
6.16
5.40
3.22
5.03
7.16
6.19
7.56
7.90
4.97
6.07
24.83
6.19
6.12
72
27.01
Operating margin%
9.82
10.36
10.38
13.16
15.01
14.05
15.61
17.66
20.65
22.95
17.43
17.66
14.53
87
22.18
Net margin%
28.39
29.67
27.59
26.85
26.04
25.52
22.52
22.33
24.26
25.18
10.10
24.26
25.78
56
20.12
P/E ratio (avg)x
14.31
15.12
14.11
14.92
14.26
13.70
12.86
12.22
12.70
12.60
11.06
12.70
13.91
7
29.25
EV/EBITx
13.47
15.30
18.14
21.57
24.72
28.92
30.93
34.47
36.21
36.02
15.98
34.47
26.82
19
17.76
FCF yield (avg)%
6.04
8.18
8.75
8.81
6.92
4.73
5.08
8.02
10.80
12.24
14.54
8.02
8.10
88
4.23
FCF margin%
7.45
9.59
9.62
8.15
8.33
5.80
5.02
5.36
6.67
8.47
19.59
5.80
7.80
53
0.977
FCF / Net incomex
0.442
0.413
0.441
0.414
0.386
0.420
0.427
0.393
0.344
0.348
0.464
0.393
0.413
22
25.99
ROIC%
7.39
6.65
6.39
8.74
10.55
10.88
12.23
9.45
7.34
6.12
5.67
9.45
8.06
21
4.46
Return on equity%
8.10
6.96
7.95
6.15
8.57
10.92
12.09
10.10
12.31
13.23
21.62
12.09
9.34
64
2.87
Return on assets%
14.35
15.97
16.37
17.26
15.61
13.28
14.64
14.86
16.83
16.84
3.09
14.86
15.79
63
763.29
EPS¥
749.94
833.69
994.35
1,008
977.40
1,108
1,108
1,080
1,094
1,156
837.43
3.41%
4.93%
—
3.26
EPS growth%
6.57
9.02
7.39
9.68
8.05
5.74
8.29
9.38
7.53
5.50
21.98
7.53
7.79
65
583.50
Bookvalue per sh¥
604.39
610.95
579.26
560.50
563.23
502.01
523.56
526.46
502.58
484.63
734.79
(2.96%)
(3.45%)
—
485.86
FCF per share¥
972.41
925.76
879.56
995.57
911.11
1,028
942.56
875.95
908.65
957.12
537.50
0.99%
0.38%
—
340.17
Dividend per sh¥
234.29
255.87
265.84
303.95
306.66
320.46
327.74
340.56
329.21
369.59
352.36
3.80%
4.04%
—
19.02
Div yield (avg)%
19.98
21.10
19.40
16.76
17.17
16.97
18.54
16.67
16.82
18.15
15.17
16.97
17.66
8
17.45
Payout ratio%
20.07
21.46
23.05
20.23
20.73
19.29
20.70
17.97
20.13
17.49
21.25
19.29
20.18
71
2.435
Shares (diluted)M
3.239
3.167
3.304
3.841
4.011
4.041
4.652
5.101
5.595
6.010
2.405
8.42%
6.32%
63
5.00
Buyback yield%
10.52
8.23
7.27
8.98
11.58
8.79
6.60
5.65
6.14
3.38
24.84
6.14
7.75
35
0.115
D/E ratiox
1.227
1.398
1.484
1.419
1.660
1.931
2.027
2.382
2.770
2.744
1.153
2.382
1.796
21
2.493
Enterprise value¥B
1.171
1.215
1.326
1.194
1.114
1.195
1.048
1.114
1.168
1.142
1.012
0.50%
0.09%
79
3.088
LT debt¥B
2.580
2.465
2.619
2.798
3.095
3.395
3.843
4.117
4.035
4.510
0.508
7.82%
5.17%
12
Revenue
¥3.025B
2.18%
1.00×
Cost of revenue
¥1.707B
1.82%
0.96×
Operating expenses
¥733.3M
2.67%
1.05×
Goodwill & intangibles
16.81%
Spread over hurdle
(2.09%)