0.637
Revenue¥B
7.352
7.523
7.884
7.935
7.987
8.377
8.827
9.189
9.400
9.712
0.673
3.99%
2.95%
92
22.01
Revenue growth%
4.48
2.98
1.93
1.99
4.28
5.90
8.68
10.22
12.56
14.07
2.98
10.22
5.19
81
7.22
Gross margin%
28.26
27.79
28.86
28.82
25.94
26.24
23.84
21.86
19.38
21.43
11.69
21.86
26.09
67
10.54
Operating margin%
0.40
0.40
2.22
4.28
3.87
2.08
1.92
2.58
0.76
0.40
23.18
1.92
2.00
39
12.30
Net margin%
25.97
28.33
25.45
26.50
26.78
25.52
24.56
22.87
24.20
23.87
7.39
24.20
25.49
77
10.34
P/E ratio (avg)x
6.947
7.103
6.187
6.764
7.078
7.484
8.174
8.784
8.323
7.644
33.90
8.174
7.294
6
6.541
EV/EBITx
15.20
16.94
18.14
16.56
18.10
16.33
17.85
19.15
19.46
17.33
13.39
17.85
17.59
26
11.17
FCF yield (avg)%
15.78
15.37
15.92
13.60
14.92
17.37
16.39
14.82
17.37
15.82
8.73
16.39
15.80
85
5.09
FCF margin%
11.83
9.27
10.93
13.58
15.08
13.06
11.83
9.91
12.13
13.95
28.96
12.13
11.98
85
1.224
FCF / Net incomex
1.176
1.076
1.126
1.012
1.018
0.887
0.884
0.808
0.767
0.667
1.731
0.808
0.949
81
21.35
ROIC%
22.30
23.04
25.15
24.18
25.71
25.70
26.51
23.90
25.30
23.08
10.73
25.30
24.66
48
28.77
Return on equity%
24.91
23.75
26.37
29.20
28.40
30.61
29.36
27.47
29.50
30.63
24.16
29.50
28.80
43
18.43
Return on assets%
18.78
17.58
19.50
19.58
21.88
23.30
25.37
22.67
22.07
24.15
11.00
23.30
21.97
12
195.82
EPS¥
228.46
275.56
304.66
344.26
414.94
476.77
492.02
570.71
588.89
596.67
218.54
7.53%
11.05%
—
18.23
EPS growth%
17.01
16.02
13.18
12.14
13.23
12.56
9.60
6.61
3.68
6.51
18.34
6.61
12.35
30
132.62
Bookvalue per sh¥
258.23
251.63
286.76
290.82
327.35
370.12
429.58
498.52
522.99
550.57
47.17
10.96%
9.03%
—
101.76
FCF per share¥
56.67
59.04
65.67
71.55
73.42
84.34
89.12
100.08
93.56
106.35
151.86
7.69%
6.50%
—
89.34
Dividend per sh¥
68.27
79.41
82.01
81.93
85.68
85.18
93.04
99.37
96.69
107.66
70.67
4.67%
5.44%
—
20.93
Div yield (avg)%
17.44
17.03
18.06
19.55
20.71
20.94
18.85
21.06
19.13
19.37
10.09
19.37
19.25
50
21.05
Payout ratio%
11.89
10.86
12.12
12.98
10.48
13.07
13.46
15.53
16.05
18.76
15.61
15.53
13.03
63
22.90
Shares (diluted)M
24.12
22.92
24.31
24.73
24.65
23.62
22.14
24.50
25.87
28.43
23.76
2.90%
2.51%
82
25.45
Buyback yield%
21.59
20.12
19.46
17.25
16.68
16.94
14.87
14.66
15.86
17.05
16.75
15.86
16.99
95
1.279
D/E ratiox
0.593
0.577
0.643
0.620
0.644
0.649
0.669
0.676
0.783
0.826
1.671
0.676
0.646
94
4.926
Enterprise value¥B
1.123
1.124
1.102
1.195
1.151
1.100
1.040
0.949
0.989
0.944
2.041
(3.89%)
(1.51%)
13
1.755
LT debt¥B
5.856
6.058
5.978
6.437
5.688
5.377
5.802
5.073
5.175
4.787
4.574
(3.39%)
(3.08%)
55
Revenue
¥9.712B
2.95%
1.00×
Cost of revenue
¥5.813B
3.07%
1.01×
Operating expenses
¥1.033B
3.09%
1.01×
Cash and investments
15.94%
Spread over hurdle
16.58%