4.748
Revenue¥B
3.411
3.723
3.951
4.255
4.642
4.929
5.375
5.713
6.293
6.652
5.091
7.46%
7.52%
28
12.03
Revenue growth%
6.39
6.86
5.46
7.30
9.71
8.34
9.72
10.63
9.68
9.32
3.32
9.68
8.83
24
28.97
Gross margin%
14.63
16.81
14.83
16.45
16.08
14.51
16.16
13.84
12.25
9.97
18.63
13.84
14.73
16
8.19
Operating margin%
19.37
20.79
19.38
18.25
20.80
21.91
19.50
20.06
20.54
20.65
7.78
20.54
20.30
48
3.22
Net margin%
33.05
30.73
33.49
30.79
31.89
32.47
30.63
30.79
29.43
27.99
11.50
30.63
30.79
14
17.93
P/E ratio (avg)x
56.48
57.00
63.53
74.69
78.23
77.76
82.04
90.65
105.5
108.3
24.12
90.65
78.00
78
12.75
EV/EBITx
52.11
59.15
71.29
76.20
80.72
87.64
99.50
105.1
117.8
116.5
16.98
105.1
84.18
11
14.40
FCF yield (avg)%
11.30
10.84
13.76
13.45
13.98
11.55
10.61
11.04
11.21
10.83
10.63
11.04
11.25
30
4.91
FCF margin%
17.65
15.29
12.56
15.30
13.73
11.97
14.92
16.26
17.55
18.35
11.68
16.26
15.29
16
1.270
FCF / Net incomex
2.341
2.763
2.830
3.013
2.961
3.240
3.326
3.427
3.446
3.558
1.735
3.427
3.126
23
22.59
ROIC%
6.44
5.27
5.67
4.78
7.45
10.09
12.56
14.97
12.22
13.72
20.65
12.56
8.77
62
8.73
Return on equity%
0.40
0.40
0.40
1.03
2.36
3.37
1.21
0.40
0.40
0.40
25.93
0.40
0.40
10
24.42
Return on assets%
28.77
27.19
27.01
24.44
23.05
22.77
24.14
25.83
27.25
27.20
12.66
25.83
26.42
73
405.40
EPS¥
787.90
829.61
931.15
878.38
888.43
974.72
1,017
1,188
1,387
1,605
425.25
12.56%
7.21%
—
5.99
EPS growth%
12.19
10.02
9.03
10.24
13.16
14.07
14.90
16.61
15.33
14.78
8.54
14.90
13.61
46
655.71
Bookvalue per sh¥
293.63
303.47
322.00
363.33
356.44
377.36
418.35
432.60
465.00
546.85
173.27
8.94%
6.80%
—
636.40
FCF per share¥
599.11
578.67
617.71
616.06
592.78
642.79
652.39
731.10
695.12
702.90
411.32
3.47%
1.11%
—
470.09
Dividend per sh¥
412.97
411.60
483.02
563.81
573.14
568.80
639.21
644.10
745.44
762.02
121.38
5.86%
7.12%
—
5.80
Div yield (avg)%
23.74
23.69
21.35
22.89
23.41
21.35
21.23
18.32
21.07
20.60
4.34
21.07
21.35
84
9.08
Payout ratio%
30.89
32.63
30.10
32.39
30.02
29.75
28.99
30.47
32.79
33.01
3.19
30.47
30.68
88
4.838
Shares (diluted)M
6.347
7.123
6.957
7.090
6.969
8.049
7.806
8.070
8.694
9.125
4.898
5.54%
4.10%
15
27.48
Buyback yield%
13.61
14.68
13.58
12.28
9.34
7.38
6.63
6.38
9.02
6.34
7.13
6.63
9.18
64
0.219
D/E ratiox
1.468
1.453
1.557
1.575
1.682
1.538
1.474
1.647
1.838
1.839
0.789
1.647
1.566
28
3.664
Enterprise value¥B
0.982
0.961
0.946
0.960
0.927
0.792
0.843
0.904
0.840
0.782
2.245
(3.34%)
(1.83%)
63
4.900
LT debt¥B
0.634
0.611
0.601
0.517
0.488
0.505
0.481
0.422
0.396
0.350
4.171
(6.43%)
(5.71%)
12
Revenue
¥6.652B
7.52%
1.00×
Cost of revenue
¥3.365B
7.31%
0.98×
Operating expenses
¥1.488B
7.87%
1.03×
Goodwill & intangibles
17.32%
Cash and investments
16.64%
Spread over hurdle
11.46%