5.669
Revenue¥B
3.865
3.995
4.188
4.453
4.641
4.894
5.105
5.334
5.553
6.119
6.478
4.52%
4.54%
92
2.85
Revenue growth%
1.88
4.76
7.69
9.83
9.31
8.09
9.46
11.05
10.10
29.82
15.18
9.46
8.70
14
13.23
Gross margin%
17.80
15.26
15.25
18.00
17.01
18.75
19.85
19.55
16.87
4.72
4.80
18.75
17.90
24
23.10
Operating margin%
21.01
23.96
25.55
24.73
26.20
27.09
29.32
27.21
25.76
4.89
19.96
27.09
25.65
74
27.81
Net margin%
23.30
24.94
22.16
22.13
19.60
21.48
20.83
23.33
23.83
26.95
7.71
21.48
22.14
45
35.44
P/E ratio (avg)x
24.60
29.18
30.21
31.10
37.60
41.71
48.64
50.42
58.12
20.43
26.81
48.64
34.35
12
24.06
EV/EBITx
19.62
20.77
23.94
28.01
31.34
30.18
28.42
31.13
33.37
14.04
10.25
31.13
28.22
37
24.21
FCF yield (avg)%
10.97
12.05
12.50
11.56
14.31
13.43
14.26
11.79
10.63
4.28
11.10
13.43
12.27
84
18.32
FCF margin%
11.85
9.00
6.09
3.43
3.85
1.51
2.38
3.57
6.26
10.30
11.93
3.57
4.97
43
0.876
FCF / Net incomex
1.431
1.494
1.522
1.551
1.551
1.658
1.690
1.706
1.698
1.117
1.735
1.690
1.551
72
27.53
ROIC%
8.13
6.08
6.84
7.00
7.22
6.33
5.02
7.00
5.33
14.17
21.33
6.33
6.92
57
29.82
Return on equity%
19.00
17.63
17.63
18.64
17.14
17.27
15.18
12.91
10.10
12.40
10.91
15.18
17.45
78
21.40
Return on assets%
25.91
28.51
26.30
27.10
28.11
29.67
29.96
30.49
31.06
28.78
28.77
29.96
28.31
77
60.67
EPS¥
60.76
60.44
63.63
65.10
60.06
53.73
50.83
48.99
50.79
62.26
72.53
(4.84%)
(2.02%)
—
22.44
EPS growth%
28.56
28.35
28.46
29.56
27.83
28.04
26.43
28.69
30.07
15.60
3.66
28.04
28.51
85
53.04
Bookvalue per sh¥
25.00
23.99
26.70
26.19
25.77
27.60
27.63
28.46
29.72
55.65
77.14
2.56%
1.33%
—
91.23
FCF per share¥
105.89
103.16
117.92
118.88
129.52
142.62
130.45
126.81
120.08
31.96
92.97
0.20%
0.92%
—
34.01
Dividend per sh¥
96.90
100.28
111.29
122.01
118.90
136.67
162.79
173.00
205.01
82.65
88.87
10.94%
9.79%
—
11.93
Div yield (avg)%
27.15
27.72
26.15
27.86
27.87
26.39
24.84
25.65
23.34
27.93
26.51
25.65
26.39
49
19.15
Payout ratio%
6.24
5.55
7.29
5.11
4.51
6.58
9.56
11.57
10.81
19.60
12.40
9.56
6.93
29
49.32
Shares (diluted)M
57.10
59.04
67.97
76.93
78.65
77.42
76.47
86.81
93.19
50.54
51.27
3.91%
4.05%
63
27.52
Buyback yield%
6.22
5.74
3.85
1.36
1.48
0.40
0.40
0.40
0.40
17.94
13.32
0.40
1.42
65
0.736
D/E ratiox
1.469
1.374
1.270
1.240
1.315
1.343
1.547
1.514
1.412
1.070
1.638
1.412
1.393
72
1.723
Enterprise value¥B
4.535
4.933
5.445
5.097
5.111
5.457
5.396
5.920
6.063
6.272
4.793
3.53%
1.96%
7
0.460
LT debt¥B
7.399
7.472
7.593
8.756
8.641
9.728
10.59
11.87
11.80
4.943
3.689
6.14%
7.08%
5
Revenue
¥5.553B
4.54%
1.00×
Cost of revenue
¥3.142B
4.64%
1.01×
Operating expenses
¥622.4M
4.62%
1.01×
Cash and investments
17.12%
Goodwill & intangibles
14.50%
Return on capital
160.15%
Spread over hurdle
154.04%