8.949
Revenue¥B
5.158
5.613
6.033
6.504
7.168
7.703
8.299
8.821
9.687
10.34
9.492
7.60%
8.00%
79
11.07
Revenue growth%
23.71
25.15
22.86
20.02
21.62
19.48
17.28
19.67
22.59
20.90
15.50
19.67
21.26
78
28.15
Gross margin%
24.71
24.60
22.03
24.86
23.90
24.63
27.07
24.81
26.09
26.60
14.82
26.09
24.76
86
2.37
Operating margin%
14.58
11.61
12.11
12.48
11.43
12.83
15.54
13.77
13.87
15.73
29.60
13.87
13.30
10
19.44
Net margin%
12.76
14.01
14.52
15.68
15.08
16.33
19.17
17.48
18.56
18.73
26.47
18.56
16.01
93
29.49
P/E ratio (avg)x
8.436
7.943
8.734
7.846
7.254
6.800
6.903
7.486
7.461
6.635
16.77
6.903
7.473
16
21.43
EV/EBITx
16.79
17.81
20.55
22.65
24.94
27.74
32.10
34.91
41.47
42.38
9.319
34.91
26.34
48
2.44
FCF yield (avg)%
26.57
25.11
23.66
23.69
26.42
28.97
28.41
31.06
28.31
26.04
8.31
28.41
26.50
74
18.57
FCF margin%
2.25
2.18
2.32
2.40
5.09
3.40
3.39
4.03
4.79
6.66
8.57
4.03
3.39
58
0.882
FCF / Net incomex
1.030
1.144
1.150
1.068
1.124
1.064
0.978
0.943
1.038
1.065
0.564
1.038
1.064
91
2.33
ROIC%
28.95
26.67
29.38
27.55
25.57
26.38
24.68
23.66
24.22
25.23
19.25
24.68
25.98
69
6.92
Return on equity%
20.74
18.71
21.33
20.55
20.28
18.63
18.62
17.67
19.15
18.74
28.43
18.63
18.94
78
18.62
Return on assets%
25.37
28.36
30.97
29.81
30.18
29.56
31.73
32.77
30.41
27.80
13.48
30.41
29.99
54
638.69
EPS¥
321.65
333.71
353.96
386.80
367.81
338.97
336.54
307.64
348.27
378.00
668.44
0.55%
2.39%
—
17.70
EPS growth%
8.46
9.88
9.80
11.85
12.02
14.16
13.06
14.26
12.83
11.45
21.71
13.06
11.93
48
603.75
Bookvalue per sh¥
269.50
282.34
278.69
302.75
316.41
317.68
307.32
301.99
267.21
238.75
668.19
(5.48%)
(0.31%)
—
669.99
FCF per share¥
327.86
371.09
336.18
335.57
335.60
309.82
329.99
297.23
316.44
314.84
241.41
(1.27%)
(1.24%)
—
411.65
Dividend per sh¥
421.97
443.28
463.75
492.14
552.42
638.61
684.88
765.25
890.72
904.72
334.05
10.37%
7.95%
—
6.21
Div yield (avg)%
7.01
6.60
4.34
1.90
3.96
6.95
5.06
6.60
3.83
1.71
10.13
5.06
4.70
52
13.84
Payout ratio%
29.38
30.58
28.79
28.62
28.27
28.70
26.81
24.38
24.11
21.53
14.61
24.38
28.44
33
10.70
Shares (diluted)M
13.11
14.47
15.75
17.18
17.56
18.41
16.84
15.68
14.69
16.83
11.07
(0.84%)
3.17%
58
11.45
Buyback yield%
14.80
13.58
16.40
17.24
19.87
17.77
17.55
14.84
13.15
10.70
2.71
14.84
15.62
48
0.947
D/E ratiox
0.418
0.382
0.338
0.341
0.332
0.340
0.375
0.361
0.342
0.297
1.381
0.342
0.341
47
7.959
Enterprise value¥B
3.890
3.821
3.651
3.357
3.435
3.440
3.176
2.978
3.253
3.271
3.870
(0.97%)
(1.89%)
19
4.588
LT debt¥B
6.425
5.824
6.228
6.051
6.130
5.373
5.288
4.933
5.064
4.597
2.787
(5.59%)
(3.49%)
72
Revenue
¥10.34B
8.00%
1.00×
Cost of revenue
¥7.237B
8.00%
1.00×
Operating expenses
¥2.184B
7.54%
0.96×
Spread over hurdle
(4.18%)