0.251
Revenue¥B
3.383
3.345
3.416
3.500
3.502
3.490
3.531
3.668
3.648
3.719
0.266
1.21%
1.19%
24
4.61
Revenue growth%
29.00
31.33
28.43
26.81
26.72
28.88
28.41
26.64
29.35
29.36
20.73
28.88
28.65
11
22.17
Gross margin%
6.98
4.76
5.69
7.44
5.54
7.23
9.05
8.11
7.14
4.19
22.99
7.23
7.06
36
15.43
Operating margin%
29.54
26.76
29.48
31.78
29.06
26.94
28.57
29.82
26.99
24.39
12.09
26.99
28.82
38
2.83
Net margin%
15.42
18.16
15.70
16.75
18.42
18.69
20.75
21.32
18.52
20.43
7.40
20.43
18.47
5
11.79
P/E ratio (avg)x
24.35
22.20
21.15
19.63
17.13
18.67
16.48
15.93
14.28
14.59
29.72
15.93
17.90
27
9.913
EV/EBITx
14.92
15.30
17.22
18.62
19.95
19.02
20.67
20.41
22.66
23.14
13.62
20.67
19.48
13
13.53
FCF yield (avg)%
11.43
10.31
12.20
11.73
14.72
16.26
17.43
18.74
19.50
16.87
2.92
17.43
15.49
18
7.84
FCF margin%
7.40
5.57
7.39
8.65
11.08
10.17
10.13
12.88
13.32
14.59
5.96
12.88
10.15
56
0.786
FCF / Net incomex
1.426
1.457
1.609
1.544
1.588
1.636
1.695
1.804
1.835
2.004
1.334
1.804
1.622
23
5.65
ROIC%
29.91
28.71
27.58
26.67
27.28
28.22
29.66
30.96
28.05
30.57
15.13
29.66
28.47
48
6.33
Return on equity%
28.18
29.28
27.48
25.33
22.89
20.45
21.66
24.09
23.07
21.31
9.42
21.66
23.58
17
23.44
Return on assets%
11.46
12.77
11.63
9.61
12.55
10.43
11.09
11.57
13.36
14.45
20.94
11.57
11.60
65
316.20
EPS¥
200.53
176.34
183.72
178.20
197.67
184.17
199.30
211.71
190.66
204.67
340.11
0.70%
(0.10%)
—
2.98
EPS growth%
11.63
13.37
13.77
10.97
11.94
10.60
12.23
14.13
13.31
14.05
17.99
13.31
12.77
6
259.53
Bookvalue per sh¥
514.56
448.43
482.57
461.49
409.70
379.62
327.19
353.33
347.13
365.36
264.52
(2.26%)
(4.27%)
—
514.38
FCF per share¥
881.52
888.11
888.85
919.92
1,029
1,099
1,287
1,383
1,593
1,718
216.69
10.80%
8.67%
—
177.99
Dividend per sh¥
574.76
622.15
699.22
688.46
794.03
817.25
929.68
1,008
1,131
1,339
307.70
11.02%
10.36%
—
25.82
Div yield (avg)%
11.70
12.90
12.29
15.04
14.33
14.68
15.70
14.77
17.57
16.63
4.73
15.70
14.72
14
13.49
Payout ratio%
15.56
17.67
19.05
17.81
17.29
15.38
18.25
20.60
19.34
22.29
28.46
19.34
18.03
38
4.954
Shares (diluted)M
6.541
7.460
8.476
8.094
8.120
8.876
8.476
9.241
9.458
9.990
4.795
4.23%
5.58%
40
8.31
Buyback yield%
15.26
16.08
15.29
14.52
16.30
14.93
17.25
18.51
16.53
16.56
28.13
16.56
16.19
56
0.877
D/E ratiox
1.258
1.305
1.198
1.199
1.104
1.127
0.994
0.970
0.949
0.973
1.742
0.973
1.115
48
3.324
Enterprise value¥B
1.641
1.550
1.672
1.553
1.416
1.382
1.327
1.193
1.014
1.010
0.587
(6.52%)
(5.45%)
46
2.331
LT debt¥B
2.203
2.338
2.227
2.397
2.203
2.181
2.321
2.217
2.143
1.869
1.832
(3.24%)
(1.25%)
25
Revenue
¥3.719B
1.19%
1.00×
Cost of revenue
¥1.603B
0.71%
0.95×
Operating expenses
¥914.7M
1.90%
1.07×
Goodwill & intangibles
16.01%
Return on capital
122.84%
Spread over hurdle
116.24%