2.120
Revenue¥B
1.675
1.809
1.981
2.182
2.307
2.459
2.688
2.952
3.205
3.383
2.356
7.95%
7.95%
79
14.03
Revenue growth%
0.40
1.46
0.58
0.40
0.40
2.58
4.31
5.34
3.00
1.76
29.78
3.00
1.61
24
7.19
Gross margin%
22.96
24.85
25.80
27.24
30.23
32.83
31.25
31.00
32.82
31.80
21.17
31.80
30.61
49
22.75
Operating margin%
12.62
10.23
10.40
10.89
13.89
15.60
18.29
18.46
16.25
17.21
14.29
17.21
14.75
6
8.95
Net margin%
15.41
15.88
14.17
13.96
13.99
11.60
9.64
9.43
10.61
10.68
16.85
10.61
12.78
9
10.27
P/E ratio (avg)x
31.45
32.08
35.20
32.45
35.48
37.58
40.99
43.10
49.65
52.70
24.54
43.10
36.53
40
6.916
EV/EBITx
20.84
23.41
25.44
23.82
22.73
20.78
22.41
23.89
25.89
24.61
32.52
23.89
23.62
30
27.95
FCF yield (avg)%
16.15
17.14
15.45
15.88
16.31
15.90
17.82
16.29
16.81
15.07
15.00
16.29
16.22
46
16.04
FCF margin%
9.13
8.73
8.38
5.68
2.90
5.06
6.80
8.40
8.28
6.56
6.06
6.80
7.54
87
1.412
FCF / Net incomex
0.781
0.688
0.612
0.574
0.550
0.506
0.453
0.440
0.445
0.423
0.994
0.445
0.528
35
17.22
ROIC%
24.38
26.79
26.35
24.63
26.37
23.74
22.79
25.01
25.43
22.60
5.98
23.74
24.82
79
28.11
Return on equity%
30.59
28.33
27.93
27.32
28.87
29.31
30.33
32.34
30.56
32.99
15.12
30.56
29.82
82
19.71
Return on assets%
17.65
19.61
21.78
23.70
24.41
25.90
24.51
24.69
23.13
22.85
7.03
24.51
23.42
17
423.74
EPS¥
298.84
326.12
360.98
376.84
413.03
460.22
440.66
460.19
487.18
493.65
470.11
3.63%
4.67%
—
10.11
EPS growth%
14.69
15.08
15.32
16.22
18.75
17.35
19.67
20.61
19.72
18.38
20.34
19.67
17.86
10
341.08
Bookvalue per sh¥
299.24
358.20
426.36
463.77
554.75
643.62
694.65
755.83
752.97
756.35
419.02
6.40%
10.34%
—
415.58
FCF per share¥
145.57
138.77
148.58
144.86
147.33
150.81
163.61
185.07
173.66
198.43
411.88
6.14%
3.29%
—
277.56
Dividend per sh¥
395.62
428.85
436.84
485.84
490.52
490.84
502.97
497.56
564.09
553.45
442.42
2.44%
4.07%
—
8.82
Div yield (avg)%
27.53
25.92
23.14
24.28
26.57
26.05
25.16
22.95
23.00
20.43
3.99
23.00
24.72
92
25.41
Payout ratio%
1.74
2.50
2.62
2.55
5.22
3.85
5.22
4.90
3.98
4.31
4.97
4.31
3.91
67
5.417
Shares (diluted)M
5.828
6.334
6.850
6.346
7.043
6.911
7.398
7.141
7.216
7.316
5.501
0.76%
3.24%
28
22.36
Buyback yield%
17.16
18.23
20.17
20.40
19.69
20.62
21.35
20.54
18.84
21.83
18.91
20.62
20.29
50
1.799
D/E ratiox
1.742
1.837
2.008
1.867
1.818
1.689
1.514
1.487
1.522
1.471
0.135
1.514
1.715
34
2.387
Enterprise value¥B
0.577
0.530
0.516
0.543
0.498
0.479
0.431
0.440
0.414
0.441
2.533
(2.42%)
(2.66%)
20
0.975
LT debt¥B
0.347
0.357
0.354
0.315
0.295
0.282
0.247
0.251
0.274
0.267
2.460
(1.96%)
(3.34%)
60
Revenue
¥3.383B
7.95%
1.00×
Cost of revenue
¥2.082B
8.14%
1.02×
Operating expenses
¥565.8M
7.76%
0.98×
Cash and investments
14.60%
Spread over hurdle
10.61%