1.597
Revenue¥B
5.951
6.528
7.231
7.784
8.285
9.074
9.664
10.58
11.35
12.62
1.665
8.77%
8.82%
66
17.54
Revenue growth%
0.40
0.40
1.77
2.30
4.65
6.08
6.99
9.01
10.46
10.69
22.56
9.01
5.36
73
16.93
Gross margin%
8.19
5.19
3.99
3.87
4.42
4.74
6.59
4.09
4.04
5.88
7.77
4.74
4.58
33
3.01
Operating margin%
11.72
14.28
15.25
17.28
17.38
15.34
14.61
16.37
16.46
16.26
6.49
16.26
15.80
79
13.45
Net margin%
28.28
31.09
30.78
32.69
31.83
33.02
33.80
35.01
32.68
32.43
27.03
33.02
32.55
38
36.83
P/E ratio (avg)x
34.93
33.85
38.92
43.62
42.66
44.56
45.53
45.20
45.59
47.00
34.14
45.53
44.09
22
31.62
EV/EBITx
20.27
22.08
22.23
24.46
23.25
24.85
27.85
30.28
32.33
29.89
7.622
29.89
24.66
16
14.03
FCF yield (avg)%
12.63
11.71
13.21
16.15
18.73
20.24
21.21
19.42
16.92
16.22
6.32
19.42
16.57
73
29.84
FCF margin%
9.39
6.40
4.48
6.47
6.03
3.85
2.14
0.40
0.40
2.01
20.91
2.01
4.16
64
0.549
FCF / Net incomex
1.209
1.219
1.249
1.345
1.421
1.482
1.296
1.333
1.360
1.472
0.964
1.360
1.339
77
14.49
ROIC%
16.41
15.46
17.68
18.31
17.89
20.11
20.60
20.91
22.49
24.36
4.15
20.91
19.21
89
3.92
Return on equity%
7.59
8.05
10.72
13.56
15.30
17.97
15.62
16.59
17.43
14.89
12.08
16.59
15.10
89
8.53
Return on assets%
12.10
11.17
9.68
9.76
8.10
10.35
10.83
12.70
10.47
12.26
22.93
10.83
10.65
31
429.81
EPS¥
1,429
1,534
1,507
1,572
1,685
1,885
1,825
2,191
2,381
2,772
447.86
10.46%
7.20%
—
16.27
EPS growth%
14.15
16.39
18.10
20.75
21.79
19.75
18.37
16.40
15.08
12.12
7.71
16.40
17.25
76
236.17
Bookvalue per sh¥
289.61
308.58
347.82
367.43
402.19
409.29
451.48
536.89
562.08
656.47
795.92
10.30%
9.32%
—
667.03
FCF per share¥
186.76
165.27
174.08
168.29
161.93
165.50
144.89
149.06
143.95
144.70
196.03
(2.22%)
(2.05%)
—
496.71
Dividend per sh¥
398.48
403.72
453.81
420.66
430.99
404.83
457.32
450.42
475.22
490.95
690.03
2.64%
3.06%
—
8.77
Div yield (avg)%
12.79
13.62
13.06
15.20
15.82
15.64
13.06
12.99
14.53
15.40
12.61
14.53
14.07
38
4.28
Payout ratio%
22.75
20.32
18.97
19.83
19.49
19.53
21.91
19.69
18.96
20.83
5.23
19.69
19.76
59
8.558
Shares (diluted)M
6.744
7.324
6.878
6.843
6.980
6.421
6.774
7.173
7.462
7.648
8.406
1.84%
1.25%
53
22.82
Buyback yield%
1.78
0.40
0.40
0.40
0.93
3.85
4.24
6.86
3.97
3.91
15.17
3.97
2.82
50
0.978
D/E ratiox
1.108
1.265
1.463
1.542
1.537
1.653
1.795
1.918
2.135
2.372
0.991
1.918
1.598
50
8.126
Enterprise value¥B
1.564
1.680
1.725
1.899
1.696
1.589
1.671
1.558
1.668
1.487
10.41
(2.61%)
(0.36%)
34
3.883
LT debt¥B
5.692
6.054
5.875
5.879
5.409
4.914
4.820
4.261
3.611
3.160
9.626
(10.19%)
(5.69%)
32
Revenue
¥12.62B
8.82%
1.00×
Cost of revenue
¥7.530B
8.76%
0.99×
Operating expenses
¥2.085B
9.95%
1.11×
Cash and investments
16.26%
Spread over hurdle
11.35%