2.557
Revenue¥B
1.713
1.869
2.004
2.190
2.327
2.530
2.771
2.915
3.135
3.391
2.672
7.82%
7.86%
44
24.90
Revenue growth%
13.26
13.67
13.90
14.60
15.09
17.24
19.44
21.54
18.75
17.43
13.47
18.75
16.17
85
29.20
Gross margin%
21.92
23.74
24.73
24.72
26.37
26.94
26.79
28.21
30.65
33.24
12.48
28.21
26.58
37
10.68
Operating margin%
7.26
6.58
8.31
10.19
9.26
12.11
12.39
10.85
8.45
6.78
20.46
10.85
8.85
30
17.38
Net margin%
18.40
17.49
17.62
19.97
20.64
19.57
16.79
17.48
17.70
18.87
7.07
17.70
18.05
49
21.98
P/E ratio (avg)x
27.12
30.11
31.94
35.18
36.08
39.10
40.98
41.14
49.35
58.73
15.21
41.14
37.59
18
7.995
EV/EBITx
16.08
17.86
19.93
17.59
19.34
20.33
18.81
20.73
21.38
22.17
34.75
20.73
19.63
11
18.53
FCF yield (avg)%
32.38
32.88
30.87
33.17
35.55
34.81
32.77
34.65
33.53
30.88
10.10
33.53
33.02
91
28.73
FCF margin%
17.06
16.55
18.67
16.04
13.88
11.83
11.13
10.43
11.80
13.99
20.71
11.80
13.94
87
0.794
FCF / Net incomex
0.267
0.252
0.267
0.235
0.231
0.251
0.242
0.250
0.239
0.210
0.718
0.242
0.246
90
25.93
ROIC%
1.81
1.76
0.40
3.28
2.93
1.20
1.08
3.95
2.16
4.45
10.58
2.16
1.98
13
9.74
Return on equity%
1.25
2.47
1.18
4.11
6.04
6.34
5.22
6.31
5.04
6.99
3.69
6.31
5.13
23
14.35
Return on assets%
21.98
21.03
19.79
20.56
23.33
24.58
24.44
21.48
22.91
25.42
25.97
24.44
22.44
21
183.50
EPS¥
193.65
181.42
192.40
211.77
199.14
222.01
204.24
194.24
184.51
211.63
194.79
1.22%
0.32%
—
15.04
EPS growth%
8.12
7.66
5.72
5.12
2.46
4.71
3.83
3.31
4.19
1.22
22.57
3.83
4.45
13
186.28
Bookvalue per sh¥
237.44
214.90
205.61
196.17
206.97
200.38
182.64
189.65
192.07
186.63
158.83
(2.05%)
(2.12%)
—
63.32
FCF per share¥
202.37
203.19
193.07
176.91
168.10
190.92
174.17
189.58
193.89
219.06
176.65
5.44%
1.64%
—
37.78
Dividend per sh¥
210.19
244.03
252.36
301.28
347.27
363.86
415.37
465.20
460.68
454.07
97.55
5.51%
9.01%
—
17.25
Div yield (avg)%
14.57
17.01
16.77
18.21
17.97
20.17
20.27
17.87
16.42
17.30
2.61
17.87
17.59
6
8.99
Payout ratio%
9.25
9.81
12.48
13.35
16.25
14.86
17.50
18.81
15.84
18.83
27.18
17.50
15.35
6
7.500
Shares (diluted)M
8.506
7.546
7.762
8.155
8.242
8.179
8.716
9.407
10.23
11.31
7.457
6.54%
1.88%
77
29.83
Buyback yield%
20.99
20.92
21.66
19.78
22.62
24.45
25.02
23.10
22.20
19.42
6.87
23.10
21.93
51
1.227
D/E ratiox
1.290
1.395
1.445
1.629
1.604
1.881
2.134
2.190
2.369
2.640
1.762
2.190
1.755
27
2.525
Enterprise value¥B
2.639
2.462
2.687
2.437
2.757
2.526
2.635
2.694
2.488
2.620
1.507
(1.01%)
(0.63%)
56
1.980
LT debt¥B
1.295
1.186
1.043
1.000
1.029
0.954
0.969
0.945
0.868
0.947
1.267
(1.67%)
(4.44%)
11
Revenue
¥3.391B
7.86%
1.00×
Cost of revenue
¥1.862B
8.10%
1.02×
Operating expenses
¥602.3M
7.34%
0.95×
Cash and investments
17.13%
Spread over hurdle
10.81%