11.08
Revenue¥B
6.032
6.624
7.278
7.748
8.235
8.978
9.540
10.02
10.78
11.67
11.74
7.22%
7.66%
39
3.21
Revenue growth%
21.33
22.55
21.67
20.81
21.70
22.61
23.41
24.48
25.24
28.21
29.88
24.48
22.58
55
29.78
Gross margin%
5.16
2.87
0.70
2.57
2.80
5.48
3.91
2.45
2.47
2.57
20.71
2.57
2.69
22
14.75
Operating margin%
8.75
9.49
9.30
6.43
5.14
4.42
7.13
4.20
5.86
4.48
25.89
4.48
6.14
50
22.26
Net margin%
9.61
10.23
11.11
10.32
8.30
6.72
8.48
9.45
10.17
8.28
17.51
8.48
9.53
78
33.94
P/E ratio (avg)x
41.12
39.83
42.68
43.89
50.38
51.92
58.07
60.10
61.57
59.91
29.30
59.91
51.15
18
18.28
EV/EBITx
24.55
24.12
25.34
28.43
26.90
24.14
23.77
26.56
29.65
27.89
16.43
26.56
25.95
41
3.64
FCF yield (avg)%
21.66
23.84
21.75
21.39
23.39
21.93
19.99
18.17
16.36
17.05
10.47
18.17
21.52
68
14.32
FCF margin%
11.04
9.73
8.99
8.51
6.24
3.52
2.54
3.83
5.83
5.40
19.89
3.83
6.04
77
0.827
FCF / Net incomex
0.235
0.233
0.211
0.187
0.162
0.171
0.158
0.164
0.139
0.137
0.475
0.158
0.167
45
10.73
ROIC%
18.56
17.26
20.26
18.14
19.87
17.51
19.31
20.30
17.35
18.80
2.91
18.80
18.68
73
13.03
Return on equity%
0.40
0.87
3.30
5.04
5.13
4.18
2.08
0.40
2.96
5.03
9.92
2.96
3.13
19
27.97
Return on assets%
12.88
13.36
16.33
17.54
17.49
14.95
16.37
14.56
14.84
17.73
24.68
14.95
15.64
42
786.75
EPS¥
654.10
771.21
751.03
892.96
884.28
973.34
1,030
1,183
1,197
1,278
802.64
7.65%
7.21%
—
10.47
EPS growth%
10.93
13.10
11.22
10.28
12.82
13.00
11.18
8.97
6.59
8.60
11.76
8.97
11.06
43
733.92
Bookvalue per sh¥
819.77
735.40
691.81
753.68
815.33
848.62
858.29
849.40
754.66
822.32
907.32
0.17%
1.01%
—
439.49
FCF per share¥
405.18
433.19
397.11
370.14
347.28
341.69
355.76
308.13
295.71
271.12
986.39
(4.83%)
(3.23%)
—
601.96
Dividend per sh¥
756.51
785.04
828.18
797.83
877.11
831.47
822.24
783.61
761.48
818.97
965.20
(1.36%)
2.37%
—
8.84
Div yield (avg)%
16.60
14.93
11.96
9.01
8.60
8.24
8.19
11.00
12.75
10.48
4.90
10.48
10.74
11
14.95
Payout ratio%
17.11
15.27
13.67
12.34
12.64
13.05
10.49
10.29
10.72
12.93
14.87
10.72
12.79
82
13.32
Shares (diluted)M
15.50
17.18
18.38
17.08
18.25
20.93
23.80
22.73
24.51
25.10
13.50
6.58%
5.80%
42
14.63
Buyback yield%
25.01
22.68
21.51
22.53
20.24
18.07
18.09
16.47
15.63
15.41
6.26
16.47
19.17
84
1.302
D/E ratiox
0.207
0.211
0.232
0.240
0.235
0.263
0.283
0.274
0.262
0.277
0.144
0.274
0.251
56
13.09
Enterprise value¥B
1.084
1.159
1.254
1.419
1.426
1.399
1.284
1.435
1.451
1.622
11.39
2.61%
3.68%
54
4.277
LT debt¥B
19.38
19.30
17.78
19.47
22.01
22.44
23.81
22.85
26.18
25.78
0.988
3.22%
3.82%
92
Revenue
¥11.67B
7.66%
1.00×
Cost of revenue
¥8.167B
7.66%
1.00×
Operating expenses
¥2.478B
7.44%
0.98×
Spread over hurdle
(2.89%)