3.469
Revenue¥B
8.062
8.141
8.258
8.236
8.437
8.827
9.149
9.571
9.560
9.654
3.643
2.73%
1.81%
94
22.54
Revenue growth%
5.75
3.71
1.38
0.40
2.95
0.40
0.40
2.02
0.40
0.40
2.50
0.40
0.89
64
8.80
Gross margin%
11.03
11.47
8.99
8.06
6.15
3.65
2.40
2.29
4.62
3.00
11.96
3.00
5.38
64
20.27
Operating margin%
30.38
33.02
32.14
33.91
34.83
33.39
32.77
33.54
35.33
32.47
8.68
33.39
33.21
25
24.09
Net margin%
7.70
6.21
4.69
7.28
8.62
6.87
6.96
7.83
7.30
5.25
3.35
6.96
7.12
76
23.68
P/E ratio (avg)x
23.03
21.01
22.93
23.31
22.66
20.46
17.76
17.94
18.87
18.27
31.61
18.27
20.73
67
11.05
EV/EBITx
19.38
19.21
20.22
19.59
17.70
18.46
17.40
18.10
17.36
17.93
17.97
17.93
18.28
44
22.95
FCF yield (avg)%
18.33
16.33
13.37
11.49
9.00
10.20
12.94
10.34
10.31
7.56
11.52
10.31
10.92
46
6.54
FCF margin%
7.64
10.02
11.42
11.79
13.78
16.28
15.44
14.02
12.61
15.39
6.38
15.39
13.19
91
0.576
FCF / Net incomex
1.671
1.746
2.057
2.308
2.579
2.980
3.052
2.937
3.058
2.934
0.391
2.980
2.757
75
18.22
ROIC%
19.60
17.37
17.63
20.19
19.86
17.46
16.78
17.39
15.13
12.68
4.87
16.78
17.43
94
10.98
Return on equity%
2.21
4.85
6.79
6.25
5.34
3.17
2.69
2.01
0.40
0.40
6.63
2.01
2.93
83
8.85
Return on assets%
0.40
0.40
0.40
3.01
5.11
4.15
1.42
0.40
2.58
3.80
7.83
2.58
2.00
47
59.13
EPS¥
66.26
68.02
67.59
79.12
79.08
82.42
96.18
95.99
107.24
125.40
65.87
9.66%
6.70%
—
22.68
EPS growth%
32.55
32.63
29.78
28.55
25.75
24.20
24.33
22.24
21.08
20.93
29.10
22.24
25.04
25
31.89
Bookvalue per sh¥
36.21
39.32
40.45
42.02
36.58
35.05
37.89
34.12
31.10
31.12
27.39
(3.19%)
(0.74%)
—
63.08
FCF per share¥
35.58
39.24
41.45
44.20
40.98
37.04
36.72
39.83
35.08
38.52
9.90
(1.23%)
0.37%
—
19.50
Dividend per sh¥
101.70
118.52
128.59
127.71
144.57
157.57
172.02
180.53
193.60
224.17
16.12
9.17%
9.87%
—
15.31
Div yield (avg)%
8.83
7.67
8.46
5.74
3.25
2.11
1.64
2.38
2.92
1.73
5.07
2.11
3.09
5
6.72
Payout ratio%
23.69
22.93
20.10
19.87
21.94
19.20
19.42
20.81
18.99
21.54
2.36
19.42
20.46
49
77.84
Shares (diluted)M
88.91
96.83
109.1
101.2
92.54
86.74
87.32
85.29
78.02
72.71
78.20
(4.71%)
(2.19%)
66
5.66
Buyback yield%
14.37
12.15
10.15
12.09
13.19
11.34
10.05
9.35
9.90
9.57
7.29
9.90
10.75
72
0.635
D/E ratiox
0.713
0.785
0.808
0.887
0.855
0.813
0.959
1.109
1.052
1.095
1.491
1.052
0.871
8
5.759
Enterprise value¥B
14.80
16.07
18.09
18.34
20.88
22.05
21.48
22.47
24.30
26.88
7.969
5.18%
6.52%
34
6.165
LT debt¥B
11.71
11.14
10.83
11.63
13.78
13.16
12.83
13.44
12.87
15.24
2.318
2.04%
3.09%
83
Revenue
¥9.654B
1.81%
1.00×
Cost of revenue
¥6.146B
1.70%
0.99×
Operating expenses
¥2.431B
2.18%
1.04×
Cash and investments
16.56%
Spread over hurdle
13.44%