4.832
Revenue¥B
8.420
8.910
9.108
9.361
9.856
10.41
10.82
11.10
11.49
11.81
5.317
3.68%
4.05%
12
18.59
Revenue growth%
25.03
27.42
27.76
30.35
30.14
31.58
29.07
28.89
29.79
27.47
10.77
29.07
28.98
31
2.30
Gross margin%
13.94
14.54
16.34
17.78
14.90
12.56
15.26
14.37
14.20
13.19
5.83
14.20
14.46
17
26.21
Operating margin%
18.56
17.82
15.41
16.58
13.93
14.01
14.45
14.53
12.53
13.50
19.07
14.01
14.49
28
18.01
Net margin%
25.39
26.53
27.00
24.22
21.86
22.72
22.47
23.64
25.41
23.61
15.50
23.61
23.93
67
17.40
P/E ratio (avg)x
12.64
13.68
13.73
14.18
13.23
13.26
11.98
13.23
13.76
13.64
33.87
13.26
13.45
7
21.96
EV/EBITx
14.34
15.35
15.43
16.22
17.35
19.76
18.90
19.22
21.92
24.59
12.23
19.76
18.13
34
15.78
FCF yield (avg)%
28.55
27.18
28.88
26.95
28.95
29.75
28.80
30.33
30.36
32.25
23.19
30.33
28.91
52
22.98
FCF margin%
6.55
4.59
5.47
7.85
5.38
5.14
7.32
8.87
10.21
11.02
13.48
8.87
6.93
57
0.462
FCF / Net incomex
0.267
0.258
0.295
0.341
0.354
0.392
0.431
0.479
0.489
0.498
1.283
0.479
0.373
95
24.05
ROIC%
10.36
9.63
9.06
7.84
6.65
7.22
9.67
11.84
10.86
9.75
13.41
9.75
9.65
88
28.63
Return on equity%
13.29
11.49
10.51
9.40
9.92
11.31
14.01
16.54
17.19
17.73
4.15
16.54
12.39
46
8.56
Return on assets%
8.54
6.91
9.36
6.46
5.52
4.25
6.98
9.68
11.43
9.35
18.16
9.35
7.76
59
186.94
EPS¥
244.60
242.64
252.36
279.67
313.40
300.32
310.02
328.06
370.15
344.06
196.34
1.88%
4.70%
—
22.80
EPS growth%
30.45
33.01
34.63
33.15
31.83
33.52
33.20
34.55
33.10
35.59
22.53
33.52
33.18
44
137.41
Bookvalue per sh¥
136.16
121.68
124.37
125.77
131.22
137.17
144.97
130.20
136.55
146.19
146.17
2.18%
1.80%
—
160.95
FCF per share¥
126.51
139.17
126.98
119.27
117.52
122.39
128.00
116.44
116.21
123.66
148.48
1.02%
(1.30%)
—
184.25
Dividend per sh¥
249.46
257.38
298.51
340.24
361.22
336.29
359.11
409.16
394.32
420.09
34.75
3.07%
4.81%
—
29.00
Div yield (avg)%
9.93
9.57
8.25
9.13
10.29
10.85
8.62
5.93
8.89
7.19
25.17
8.62
9.01
61
28.17
Payout ratio%
25.78
28.51
26.84
24.50
26.91
27.47
27.51
27.87
30.80
32.53
13.09
27.87
27.49
11
30.87
Shares (diluted)M
39.04
37.95
33.81
36.40
33.67
30.05
28.46
29.76
32.23
31.16
29.81
(1.54%)
(1.98%)
70
21.01
Buyback yield%
10.42
12.48
10.53
11.24
8.84
9.63
8.82
8.50
10.42
10.06
12.54
9.63
10.24
74
1.383
D/E ratiox
1.543
1.452
1.588
1.809
1.868
2.084
2.175
2.446
2.312
2.497
0.791
2.312
1.976
46
8.546
Enterprise value¥B
4.267
3.899
4.044
4.340
4.110
4.097
3.737
3.480
3.387
3.064
4.746
(5.71%)
(4.21%)
67
2.856
LT debt¥B
6.911
7.085
7.435
7.743
8.007
7.742
7.769
8.778
9.371
8.713
6.320
1.70%
3.71%
19
Revenue
¥11.81B
4.05%
1.00×
Cost of revenue
¥5.433B
3.92%
0.99×
Operating expenses
¥2.512B
4.70%
1.06×
Spread over hurdle
12.10%