0.755
Revenue¥B
4.919
5.236
5.747
6.194
6.571
7.197
7.668
8.370
9.033
9.925
0.778
8.60%
7.90%
29
19.43
Revenue growth%
27.57
27.68
25.06
24.60
22.10
20.90
22.94
24.39
26.90
25.78
20.98
24.39
24.83
69
26.52
Gross margin%
11.67
10.26
8.95
10.63
9.18
11.39
10.86
8.59
10.93
12.54
27.21
10.93
10.74
76
28.98
Operating margin%
16.03
17.71
17.23
17.83
18.93
21.88
20.88
22.68
22.91
24.53
9.24
22.68
19.90
60
13.67
Net margin%
17.24
14.54
15.51
13.38
15.65
17.60
16.45
14.07
11.37
8.88
10.27
14.07
15.02
56
11.48
P/E ratio (avg)x
33.13
34.41
37.32
35.82
38.43
43.66
42.67
45.31
45.65
42.57
36.63
43.66
40.50
31
27.79
EV/EBITx
37.83
37.57
37.07
40.39
42.93
43.99
43.86
44.41
43.78
47.11
12.93
43.99
43.35
24
3.69
FCF yield (avg)%
21.72
19.26
16.34
17.93
20.48
19.95
19.42
18.31
18.60
20.58
23.81
19.42
19.34
70
24.24
FCF margin%
18.27
16.30
17.11
19.68
22.54
20.71
22.56
24.90
23.17
26.08
10.48
23.17
21.62
57
1.778
FCF / Net incomex
0.726
0.853
0.923
1.099
1.259
1.346
1.309
1.555
1.831
2.099
1.256
1.555
1.284
5
16.18
ROIC%
16.53
18.49
19.50
16.86
14.04
12.07
14.40
12.10
13.88
12.24
6.52
12.24
14.22
34
4.16
Return on equity%
28.90
26.80
25.00
27.62
27.01
27.12
24.98
26.43
27.77
25.30
4.06
26.43
26.91
8
23.71
Return on assets%
15.77
14.33
15.44
16.44
16.16
19.04
20.75
18.49
18.36
15.43
8.05
18.49
16.30
83
253.58
EPS¥
219.01
222.31
208.07
219.90
224.91
215.32
237.37
256.90
240.94
229.10
271.31
0.37%
1.36%
—
17.86
EPS growth%
22.03
19.08
17.31
20.04
18.27
17.51
16.31
14.01
13.54
15.76
10.93
15.76
17.41
91
236.08
Bookvalue per sh¥
146.46
143.66
166.15
167.32
157.52
180.20
181.66
177.83
204.34
188.12
221.78
3.61%
1.77%
—
279.01
FCF per share¥
221.42
243.27
245.29
289.90
315.50
345.49
414.16
491.18
492.76
578.07
255.18
12.87%
10.63%
—
85.29
Dividend per sh¥
338.51
328.62
380.64
433.79
498.05
514.43
564.87
570.57
607.18
655.42
216.08
5.64%
7.76%
—
25.13
Div yield (avg)%
28.94
29.68
30.42
31.87
34.69
32.68
33.69
34.75
32.15
29.48
12.82
32.68
32.01
76
8.88
Payout ratio%
23.33
24.90
22.62
24.61
24.60
24.73
21.85
20.93
22.66
24.28
20.63
22.66
23.80
13
9.818
Shares (diluted)M
7.722
7.847
6.802
6.512
6.056
5.288
5.793
6.220
6.875
7.070
9.630
3.15%
(1.74%)
9
22.86
Buyback yield%
0.86
2.14
2.97
4.60
3.88
2.38
0.79
0.40
0.40
0.40
4.85
0.40
1.50
12
1.761
D/E ratiox
1.771
1.927
1.696
1.672
1.748
1.803
1.672
1.689
1.590
1.497
0.315
1.672
1.693
84
3.579
Enterprise value¥B
13.82
15.42
16.04
17.45
18.69
19.78
21.92
20.51
23.90
26.76
6.867
7.44%
7.31%
71
8.486
LT debt¥B
8.297
8.648
8.651
9.503
10.99
10.71
12.85
13.00
14.25
17.18
0.573
9.35%
7.57%
46
Revenue
¥9.925B
7.90%
1.00×
Cost of revenue
¥6.145B
7.64%
0.98×
Operating expenses
¥1.321B
8.66%
1.07×
Goodwill & intangibles
18.10%
Cash and investments
16.06%
Spread over hurdle
63.83%