8.813
Revenue¥B
4.852
5.222
5.628
6.014
6.543
7.004
7.768
8.585
9.422
10.13
9.145
9.13%
8.73%
10
24.05
Revenue growth%
4.76
2.21
0.52
0.40
0.40
0.40
1.37
4.23
2.66
1.80
28.86
1.80
1.58
34
14.89
Gross margin%
24.05
23.81
23.26
25.75
24.62
23.95
26.51
24.92
22.26
22.34
14.20
23.95
24.00
20
15.95
Operating margin%
25.53
27.02
25.54
24.85
27.82
27.48
25.40
26.68
29.45
28.79
7.49
27.48
26.85
54
10.62
Net margin%
0.40
3.29
5.72
5.02
7.32
7.70
5.18
5.63
5.42
5.88
19.77
5.63
5.52
85
17.16
P/E ratio (avg)x
4.581
3.930
3.758
3.898
3.428
3.410
3.046
3.265
3.464
3.449
26.15
3.410
3.457
91
35.98
EV/EBITx
36.47
39.04
45.33
48.55
57.18
58.83
67.80
74.44
75.34
76.22
17.98
74.44
58.00
69
11.80
FCF yield (avg)%
33.88
35.19
33.98
35.70
38.61
38.37
39.67
41.20
39.73
41.08
25.32
39.73
38.49
35
12.72
FCF margin%
15.71
13.78
15.64
15.37
17.11
15.63
15.48
15.64
13.56
15.79
9.14
15.63
15.63
41
0.479
FCF / Net incomex
0.722
0.826
0.872
0.989
1.066
1.052
1.029
1.105
1.263
1.435
1.053
1.105
1.041
48
24.84
ROIC%
10.92
11.70
12.40
12.00
11.65
10.64
9.77
8.63
6.14
6.12
15.35
8.63
10.78
26
15.23
Return on equity%
16.24
17.47
15.89
13.28
10.56
12.49
13.72
11.41
12.67
12.25
23.97
12.49
12.97
16
13.24
Return on assets%
5.73
6.65
7.90
5.99
3.68
6.52
8.09
5.78
8.16
7.88
21.79
7.88
6.58
50
360.61
EPS¥
301.29
338.11
369.83
340.32
337.26
339.43
371.57
359.22
381.47
421.85
387.24
4.58%
3.38%
—
25.58
EPS growth%
8.73
11.64
9.51
6.76
5.63
7.54
7.45
7.52
5.13
4.42
9.27
7.45
7.49
89
404.16
Bookvalue per sh¥
620.82
675.37
691.21
753.74
666.12
616.80
567.64
551.34
508.28
542.02
324.23
(4.04%)
(0.45%)
—
224.98
FCF per share¥
453.39
519.76
618.84
632.35
749.04
724.18
845.33
941.18
1,031
1,035
409.62
6.68%
8.95%
—
267.12
Dividend per sh¥
747.51
799.64
841.16
851.99
857.62
849.13
990.38
1,156
1,223
1,377
325.94
9.93%
6.74%
—
23.09
Div yield (avg)%
18.83
17.52
17.16
14.67
13.72
13.71
14.54
13.49
10.75
11.65
10.26
13.49
14.13
87
15.75
Payout ratio%
12.31
14.93
13.17
16.14
18.38
17.79
15.32
16.93
19.90
17.99
24.75
17.79
16.53
83
10.40
Shares (diluted)M
8.351
9.398
9.792
9.541
9.353
8.662
9.755
9.742
9.387
8.840
10.56
(1.12%)
(0.50%)
78
22.16
Buyback yield%
20.54
22.13
23.12
23.71
24.03
23.30
21.23
23.81
26.15
24.50
3.91
23.81
23.51
19
0.186
D/E ratiox
1.686
2.010
2.316
2.453
2.840
3.110
3.552
3.426
3.536
3.935
0.419
3.536
2.975
54
4.498
Enterprise value¥B
3.153
3.807
3.876
3.870
4.323
4.817
4.728
5.342
5.788
5.871
1.249
6.31%
8.16%
15
4.927
LT debt¥B
9.829
10.96
10.66
11.61
12.40
11.59
11.51
12.17
11.62
11.51
5.693
(1.47%)
0.57%
86
Revenue
¥10.13B
8.73%
1.00×
Cost of revenue
¥5.451B
8.28%
0.96×
Operating expenses
¥2.455B
9.52%
1.07×
Goodwill & intangibles
24.43%
Property and equipment
12.90%
Spread over hurdle
(0.84%)