1.235
Revenue¥B
4.875
5.311
5.708
6.136
6.705
7.344
7.875
8.676
9.187
9.860
1.345
8.02%
8.00%
16
19.97
Revenue growth%
14.74
17.20
16.15
18.43
16.18
15.28
15.73
13.67
13.79
13.62
10.61
13.79
15.51
22
21.69
Gross margin%
18.04
18.67
18.29
20.91
23.06
24.45
24.27
24.43
22.84
22.82
7.65
24.27
22.83
81
7.54
Operating margin%
3.28
3.04
1.85
0.65
3.44
5.32
4.15
3.24
1.79
0.40
20.78
3.24
3.14
54
6.53
Net margin%
28.29
26.47
27.57
28.13
29.22
29.99
30.85
32.98
31.29
32.93
18.01
31.29
29.61
26
33.72
P/E ratio (avg)x
32.59
35.65
34.77
31.91
29.28
26.94
24.90
27.43
27.89
26.98
23.81
26.98
28.59
57
25.73
EV/EBITx
7.669
6.590
7.098
6.897
6.063
6.222
5.683
5.036
5.442
5.048
32.16
5.442
6.142
88
16.87
FCF yield (avg)%
13.10
13.29
11.27
12.40
13.74
16.70
17.70
18.23
15.29
15.71
21.66
16.70
14.51
44
17.12
FCF margin%
24.40
26.64
25.17
23.94
23.19
20.90
22.26
24.09
22.35
19.81
13.27
22.26
23.57
84
0.865
FCF / Net incomex
1.170
1.209
1.225
1.348
1.301
1.179
1.290
1.394
1.267
1.222
0.201
1.267
1.246
92
10.64
ROIC%
7.12
6.99
6.81
7.67
9.97
7.67
5.28
5.92
4.37
3.52
16.63
5.28
6.90
29
20.60
Return on equity%
7.74
5.71
5.98
3.58
4.46
4.36
1.79
3.58
2.60
3.08
10.70
3.08
3.97
45
6.73
Return on assets%
33.53
36.03
36.53
39.47
41.87
41.19
38.72
37.44
37.20
37.68
10.95
37.68
37.56
91
763.38
EPS¥
178.52
185.31
188.43
196.15
181.22
157.89
148.88
132.46
125.66
133.69
791.72
(5.90%)
(3.15%)
—
26.51
EPS growth%
19.67
17.31
18.37
16.44
17.90
18.93
21.93
23.42
23.04
22.91
3.70
22.91
19.30
31
806.02
Bookvalue per sh¥
179.33
168.94
185.86
207.01
209.63
210.28
193.41
184.61
182.49
172.68
590.91
(3.80%)
0.68%
—
551.05
FCF per share¥
208.39
219.42
260.40
277.92
313.83
305.91
324.92
355.50
400.05
423.43
744.76
6.17%
7.32%
—
741.92
Dividend per sh¥
693.43
698.69
675.86
594.75
655.12
669.68
727.93
774.13
840.23
873.62
621.65
5.93%
3.39%
—
3.13
Div yield (avg)%
19.95
22.51
21.75
22.99
23.49
24.93
26.59
27.34
28.28
26.39
21.78
26.59
24.21
63
25.42
Payout ratio%
23.92
23.38
22.22
22.83
25.66
28.55
29.47
27.55
27.88
27.39
29.57
27.88
26.53
10
7.966
Shares (diluted)M
6.547
5.978
5.350
4.732
4.230
4.235
4.329
4.660
4.255
3.924
7.975
(1.49%)
(5.48%)
59
29.05
Buyback yield%
20.09
18.05
20.35
20.41
18.84
16.05
13.05
15.46
17.50
17.25
21.53
16.05
17.78
75
0.717
D/E ratiox
1.219
1.112
1.044
1.090
1.042
1.082
1.140
1.090
1.085
1.123
0.912
1.090
1.090
9
4.856
Enterprise value¥B
5.310
5.517
5.251
5.726
5.946
6.336
7.138
7.435
7.209
7.995
3.256
6.10%
5.27%
43
8.827
LT debt¥B
1.992
2.223
2.371
2.452
2.420
2.695
2.651
2.625
2.751
2.976
8.732
4.22%
4.30%
33
Revenue
¥9.860B
8.00%
1.00×
Cost of revenue
¥6.013B
7.97%
1.00×
Operating expenses
¥2.024B
7.99%
1.00×
Cash and investments
15.97%
Spread over hurdle
23.22%