5.325
Revenue¥B
3.621
3.969
4.405
4.872
5.349
5.778
6.279
6.781
7.520
5.633
5.970
9.07%
9.60%
95
26.46
Revenue growth%
20.76
21.32
23.09
22.14
21.68
20.50
18.53
18.91
16.22
16.96
24.81
18.91
20.63
86
26.66
Gross margin%
21.39
20.93
18.63
20.25
19.36
17.66
20.08
18.53
16.23
19.07
16.46
18.53
19.72
89
28.69
Operating margin%
21.52
21.21
19.05
18.76
21.08
21.96
18.97
17.98
19.77
18.28
7.36
19.77
20.43
15
24.86
Net margin%
23.34
25.72
23.17
21.10
21.72
24.59
24.65
22.13
19.39
25.67
26.47
22.13
22.65
82
33.39
P/E ratio (avg)x
8.741
9.078
10.40
10.51
9.929
9.751
9.677
10.94
11.03
29.91
9.436
9.929
9.840
42
17.28
EV/EBITx
42.85
47.85
53.34
54.52
54.53
53.38
52.27
54.53
56.43
24.55
26.20
54.53
53.36
52
14.48
FCF yield (avg)%
11.61
8.88
11.70
9.83
8.16
9.20
7.77
8.46
8.51
16.59
7.91
8.46
9.04
55
8.05
FCF margin%
0.95
2.16
2.29
5.13
3.18
4.55
1.63
4.10
2.28
26.02
11.22
3.18
2.33
69
0.240
FCF / Net incomex
0.611
0.625
0.649
0.709
0.670
0.712
0.776
0.828
0.815
0.793
0.209
0.776
0.690
13
6.78
ROIC%
4.99
5.62
7.99
8.36
10.93
12.09
10.73
12.95
12.04
28.24
28.02
12.04
9.55
89
16.69
Return on equity%
19.01
21.50
22.03
21.41
20.60
19.14
18.93
20.59
18.03
7.60
11.72
19.14
20.60
44
23.85
Return on assets%
31.17
32.79
35.40
37.98
40.69
43.68
42.68
40.50
40.64
2.36
14.54
40.69
39.24
45
148.44
EPS¥
821.07
968.92
1,099
1,170
1,218
1,219
1,442
1,679
1,832
157.04
179.37
9.39%
8.72%
—
18.45
EPS growth%
15.31
14.73
12.12
10.66
8.05
8.86
9.38
8.31
6.68
12.67
25.54
8.31
10.02
5
550.28
Bookvalue per sh¥
298.18
293.69
274.51
258.95
262.12
296.77
343.38
382.11
407.40
525.13
358.86
9.49%
4.09%
—
596.80
FCF per share¥
448.49
519.67
537.26
621.45
609.45
720.67
761.42
794.78
923.56
580.88
578.14
8.25%
7.90%
—
496.55
Dividend per sh¥
392.01
355.91
388.62
421.79
434.34
410.28
439.72
487.81
446.70
189.08
521.07
1.15%
1.06%
—
12.42
Div yield (avg)%
10.77
11.87
12.24
10.57
7.96
6.04
7.26
5.26
3.76
12.94
15.72
6.04
9.27
67
27.10
Payout ratio%
3.43
2.27
4.05
6.89
6.08
4.08
4.20
2.64
5.36
3.92
23.47
4.20
4.14
13
12.00
Shares (diluted)M
12.55
12.02
13.14
12.63
11.50
12.44
13.03
13.77
12.92
12.29
12.18
0.46%
(0.29%)
50
24.04
Buyback yield%
22.34
23.51
24.24
21.61
21.44
22.88
21.28
22.89
22.49
4.58
2.53
22.49
22.68
26
1.097
D/E ratiox
1.128
1.228
1.245
1.289
1.379
1.350
1.348
1.375
1.241
0.892
0.816
1.350
1.267
38
6.814
Enterprise value¥B
2.663
2.324
2.536
2.810
2.903
2.668
2.488
2.317
2.118
0.580
6.497
(5.50%)
(3.41%)
48
3.310
LT debt¥B
2.972
2.630
2.649
2.334
2.360
2.339
2.212
2.054
2.188
1.974
5.825
(1.29%)
(4.35%)
19
Revenue
¥7.520B
9.60%
1.00×
Cost of revenue
¥3.997B
9.12%
0.96×
Operating expenses
¥997.5M
10.54%
1.09×
Goodwill & intangibles
18.87%
Spread over hurdle
14.31%