2.729
Revenue¥B
5.589
5.689
5.824
5.862
5.950
5.894
6.049
6.026
6.104
6.043
3.041
0.31%
0.79%
18
28.90
Revenue growth%
27.79
27.55
28.63
29.03
31.15
33.98
31.78
33.95
34.31
34.42
26.87
33.98
31.47
77
18.58
Gross margin%
19.29
20.38
18.86
21.05
23.52
25.44
22.83
22.86
22.36
20.64
23.98
22.83
21.70
65
2.41
Operating margin%
11.65
9.57
8.78
7.35
4.65
6.67
8.43
7.11
7.47
5.59
8.12
7.11
7.41
41
7.69
Net margin%
17.10
19.58
19.26
18.68
17.06
14.87
16.56
19.01
18.16
20.31
18.81
18.16
18.42
42
12.29
P/E ratio (avg)x
34.50
36.96
40.28
37.71
36.72
39.35
43.20
40.71
38.06
35.51
30.48
39.35
37.89
91
34.80
EV/EBITx
33.73
39.76
39.24
45.15
51.97
55.43
61.48
61.34
67.73
78.60
20.81
61.48
53.70
42
6.81
FCF yield (avg)%
18.92
20.33
19.56
16.91
16.35
16.74
19.22
17.68
18.99
18.83
27.70
18.83
18.87
52
5.84
FCF margin%
5.11
3.29
4.04
3.62
3.55
0.79
0.40
0.40
2.42
0.78
22.99
0.78
2.85
50
1.466
FCF / Net incomex
1.402
1.295
1.386
1.319
1.234
1.326
1.246
1.299
1.432
1.445
1.389
1.326
1.322
90
9.73
ROIC%
6.66
5.90
8.58
7.45
5.27
5.25
4.04
1.26
0.40
0.63
9.02
1.26
5.26
43
9.21
Return on equity%
23.59
24.05
21.31
19.63
18.97
16.77
15.92
14.54
12.12
13.68
28.60
14.54
17.87
82
21.08
Return on assets%
0.40
2.33
3.24
2.99
1.62
0.40
0.40
1.10
0.47
0.40
26.95
0.40
0.79
39
155.36
EPS¥
374.04
390.06
380.70
452.04
534.46
551.40
559.51
645.60
742.47
872.52
159.80
10.30%
10.65%
—
9.55
EPS growth%
21.29
20.78
22.21
19.52
18.47
20.29
19.33
19.44
16.76
16.17
29.29
19.33
19.48
10
175.45
Bookvalue per sh¥
190.54
185.10
205.58
190.24
211.80
213.80
236.34
230.09
206.29
183.17
101.47
(2.86%)
(0.73%)
—
190.05
FCF per share¥
148.38
160.27
167.82
157.23
153.26
160.11
164.53
186.32
190.87
216.81
102.39
7.18%
4.24%
—
118.99
Dividend per sh¥
124.04
128.98
119.33
136.06
147.46
166.32
161.22
148.94
152.29
156.34
33.57
1.18%
2.63%
—
12.91
Div yield (avg)%
30.86
30.08
28.91
29.63
27.43
28.72
27.73
27.54
25.97
28.40
28.19
27.73
28.56
81
9.20
Payout ratio%
26.21
25.32
26.84
26.95
27.33
25.65
23.76
24.17
24.25
27.06
9.95
24.25
25.93
18
6.246
Shares (diluted)M
8.790
9.165
9.524
8.939
8.740
8.234
8.604
9.265
8.882
8.655
6.255
(0.20%)
1.12%
64
29.27
Buyback yield%
25.65
23.05
20.72
17.76
16.43
15.13
16.30
17.36
15.76
17.44
17.17
16.30
17.40
87
1.790
D/E ratiox
0.620
0.662
0.638
0.619
0.541
0.583
0.620
0.554
0.615
0.543
1.720
0.583
0.617
74
4.836
Enterprise value¥B
2.625
2.251
2.333
2.428
2.222
2.078
1.833
1.791
1.757
1.566
1.836
(6.75%)
(5.43%)
52
2.631
LT debt¥B
1.322
1.427
1.300
1.278
1.366
1.169
1.018
0.988
0.892
0.793
1.360
(10.29%)
(4.86%)
14
Revenue
¥6.043B
0.79%
1.00×
Cost of revenue
¥3.306B
1.08%
1.03×
Operating expenses
¥1.088B
0.22%
0.94×
Spread over hurdle
44.22%