2.637
Revenue¥B
4.624
4.811
5.166
5.450
5.758
6.032
6.365
6.887
7.168
7.590
2.840
5.68%
5.80%
56
5.75
Revenue growth%
12.58
11.96
13.65
16.28
13.74
13.97
12.84
13.82
16.06
14.99
22.67
13.97
13.78
51
4.70
Gross margin%
18.11
16.37
16.08
16.65
16.72
16.71
17.63
19.39
21.72
23.20
28.95
19.39
17.18
12
8.92
Operating margin%
24.94
22.40
22.54
22.77
21.49
23.77
22.07
20.47
21.34
22.75
16.68
22.07
22.47
65
21.96
Net margin%
20.36
21.23
21.11
23.13
25.42
24.70
24.35
27.20
26.53
28.16
25.99
26.53
24.52
58
13.02
P/E ratio (avg)x
14.13
12.63
11.51
10.37
9.949
9.727
10.31
8.834
8.802
7.700
9.809
8.834
10.13
86
37.87
EV/EBITx
14.70
14.54
15.64
15.36
15.47
18.38
21.03
21.20
22.17
24.16
26.63
21.20
17.01
46
20.98
FCF yield (avg)%
5.67
4.98
6.46
5.48
3.41
5.06
6.07
5.22
5.78
5.14
13.35
5.22
5.35
12
26.41
FCF margin%
9.07
7.08
4.94
3.72
1.31
0.53
3.30
3.75
6.04
6.72
23.42
3.75
4.34
84
0.506
FCF / Net incomex
1.868
2.058
2.279
2.507
2.345
2.259
2.556
2.402
2.421
2.364
0.631
2.402
2.355
20
9.11
ROIC%
5.70
5.46
6.64
5.22
5.55
7.20
6.49
3.69
5.54
3.90
22.28
5.54
5.54
38
5.77
Return on equity%
2.28
2.95
0.94
0.40
0.40
0.40
0.40
0.40
1.02
0.40
8.56
0.40
0.40
40
14.68
Return on assets%
16.11
13.53
14.26
15.72
17.01
16.87
19.57
20.44
20.26
23.25
3.40
20.26
16.94
29
434.88
EPS¥
541.47
546.09
540.16
572.11
538.15
491.56
498.04
518.03
584.20
635.87
449.50
3.39%
1.64%
—
5.97
EPS growth%
20.47
22.65
20.46
19.22
19.21
17.93
16.94
19.84
21.55
20.23
20.21
19.84
20.03
16
279.03
Bookvalue per sh¥
369.76
413.52
426.81
503.39
584.67
679.21
805.15
816.44
905.06
906.84
554.72
9.18%
9.33%
—
448.11
FCF per share¥
140.26
163.90
191.79
185.38
178.59
174.88
177.99
187.19
203.42
224.80
163.32
4.71%
5.39%
—
577.07
Dividend per sh¥
468.17
476.04
462.32
528.35
541.79
519.83
592.75
645.86
732.85
799.66
398.16
8.10%
6.87%
—
19.76
Div yield (avg)%
15.42
14.96
16.57
17.47
15.04
13.32
14.71
13.14
14.62
12.79
25.28
13.32
14.84
7
11.84
Payout ratio%
2.83
5.73
5.61
6.94
6.23
6.26
8.82
11.44
12.44
12.51
21.58
11.44
6.60
11
9.124
Shares (diluted)M
13.82
13.56
15.09
16.12
16.44
17.56
19.28
19.83
19.11
18.25
9.215
2.12%
3.15%
53
23.77
Buyback yield%
24.99
25.26
23.33
22.49
23.07
22.72
23.32
23.88
25.64
26.70
7.50
23.88
23.61
38
0.602
D/E ratiox
1.002
0.912
0.987
0.988
0.952
0.919
1.041
1.042
0.972
1.010
1.734
1.010
0.987
15
2.472
Enterprise value¥B
3.865
3.529
3.765
4.041
4.222
3.705
3.523
3.688
3.959
4.140
4.298
(0.39%)
(0.80%)
40
2.687
LT debt¥B
1.318
1.283
1.161
1.062
0.939
1.014
0.913
0.988
0.991
0.883
1.546
(1.22%)
(4.20%)
47
Revenue
¥7.590B
5.80%
1.00×
Cost of revenue
¥4.008B
5.81%
1.00×
Operating expenses
¥1.502B
5.65%
0.99×
Return on capital
145.40%
Spread over hurdle
138.47%