3.027
Revenue¥B
2.292
2.400
2.456
2.515
2.649
2.795
2.976
3.052
3.120
3.303
3.102
4.52%
4.26%
26
13.50
Revenue growth%
10.55
8.20
10.88
13.38
15.30
13.04
13.65
14.55
12.89
11.99
18.22
13.04
12.96
13
2.41
Gross margin%
12.24
11.70
14.03
11.96
9.44
8.80
11.37
14.08
13.29
10.49
10.50
11.37
11.83
27
27.91
Operating margin%
13.50
14.45
15.18
15.62
17.99
19.36
18.59
17.06
18.07
19.51
26.02
18.59
17.53
91
20.43
Net margin%
39.62
38.34
37.56
36.26
35.29
33.33
30.57
27.83
25.89
23.53
18.14
27.83
34.31
7
31.49
P/E ratio (avg)x
27.26
26.81
26.10
24.28
24.45
21.02
22.76
19.55
19.53
16.86
37.78
19.55
23.52
80
35.48
EV/EBITx
27.67
31.04
34.86
38.15
36.73
40.42
38.62
36.54
38.80
38.90
26.78
38.80
37.44
9
12.47
FCF yield (avg)%
17.45
17.57
14.74
15.00
13.02
11.91
12.45
15.12
16.45
18.47
29.27
15.12
15.06
67
24.99
FCF margin%
12.98
11.27
8.43
7.11
8.10
5.92
3.27
3.18
1.85
3.43
10.67
3.27
6.51
77
1.171
FCF / Net incomex
0.176
0.198
0.215
0.249
0.247
0.279
0.286
0.325
0.323
0.375
1.060
0.323
0.264
75
7.36
ROIC%
24.60
26.14
27.98
29.52
27.86
26.30
26.37
24.64
26.73
27.55
17.10
26.37
26.55
78
15.04
Return on equity%
10.33
10.68
12.56
11.73
10.63
13.24
10.75
8.34
8.87
7.56
4.37
8.87
10.66
82
21.91
Return on assets%
31.50
33.28
34.11
37.00
37.79
39.28
40.15
40.79
40.01
39.79
2.75
40.01
38.54
60
987.54
EPS¥
373.14
410.00
436.58
455.52
492.70
540.33
638.47
715.23
763.44
774.05
1,054
9.46%
9.00%
—
5.74
EPS growth%
29.98
31.12
33.96
36.44
35.70
32.87
32.98
30.67
32.12
33.67
25.60
32.87
32.92
45
246.86
Bookvalue per sh¥
1,254
1,445
1,731
1,961
2,283
2,331
2,479
2,889
3,405
3,879
579.99
11.19%
12.77%
—
467.72
FCF per share¥
976.24
1,046
1,005
963.85
939.65
996.86
1,169
1,175
1,366
1,553
166.45
10.58%
5.05%
—
339.25
Dividend per sh¥
1,439
1,617
1,550
1,709
1,902
1,925
2,196
2,425
2,224
2,335
623.65
4.18%
5.85%
—
26.69
Div yield (avg)%
6.69
4.03
4.75
5.13
2.38
3.45
0.89
0.40
0.40
2.98
9.38
0.89
3.22
86
5.47
Payout ratio%
13.11
10.35
10.59
9.50
8.55
8.40
11.01
13.71
11.32
10.69
10.01
11.01
10.64
7
2.075
Shares (diluted)M
3.192
3.217
3.012
2.943
3.378
3.368
3.344
3.694
3.524
3.331
2.147
(0.28%)
1.63%
56
11.63
Buyback yield%
11.96
12.34
10.04
9.99
12.24
12.69
9.92
7.66
6.02
6.89
8.50
7.66
10.02
21
0.506
D/E ratiox
1.890
2.241
2.601
2.752
2.727
2.922
3.029
3.567
3.808
4.223
1.612
3.567
2.837
92
3.004
Enterprise value¥B
2.408
2.659
2.962
2.810
3.053
2.993
3.162
3.020
3.038
2.912
0.159
(0.94%)
1.88%
51
2.866
LT debt¥B
1.051
1.175
1.322
1.471
1.450
1.648
1.813
1.773
2.059
2.228
2.979
8.97%
7.12%
20
Revenue
¥3.303B
4.26%
1.00×
Cost of revenue
¥1.974B
4.12%
0.99×
Operating expenses
¥542.5M
4.27%
1.00×
Return on capital
133.79%
Spread over hurdle
128.39%