1.966
Revenue¥B
3.446
3.762
4.025
4.412
4.848
5.160
5.510
5.918
6.452
7.084
2.157
7.88%
8.28%
25
14.22
Revenue growth%
21.86
20.91
20.24
18.76
18.38
21.26
20.00
17.99
19.22
22.10
13.97
20.00
20.12
74
5.89
Gross margin%
7.47
7.00
9.21
7.13
6.55
3.56
5.14
6.37
3.69
3.06
2.26
3.69
6.46
85
3.79
Operating margin%
30.15
31.92
29.77
30.37
28.12
29.23
27.90
25.06
27.40
27.28
28.98
27.40
28.67
83
14.75
Net margin%
19.06
16.80
16.34
18.12
15.93
18.31
18.07
20.12
21.54
23.34
11.25
20.12
18.21
93
35.52
P/E ratio (avg)x
24.56
22.93
20.38
18.81
20.78
18.27
17.47
17.92
16.39
17.79
28.38
17.79
18.54
84
26.83
EV/EBITx
20.74
20.50
19.48
22.28
23.69
25.91
28.78
28.26
32.58
32.13
35.00
28.78
24.80
74
13.51
FCF yield (avg)%
0.40
0.40
0.86
0.40
0.40
2.84
2.31
3.59
3.94
2.66
23.28
2.84
1.58
34
3.47
FCF margin%
27.58
29.18
30.57
28.48
26.01
27.28
29.80
29.04
31.16
31.36
22.41
29.80
29.11
57
1.485
FCF / Net incomex
1.565
1.678
1.996
2.199
2.353
2.672
2.790
2.908
3.480
3.448
0.404
2.908
2.513
89
20.55
ROIC%
8.31
7.06
9.25
11.54
10.53
10.25
9.89
8.36
6.65
5.92
5.31
8.36
8.81
68
11.04
Return on equity%
35.98
36.54
35.14
36.76
33.99
36.20
34.18
36.91
34.13
31.28
8.56
34.18
35.56
27
25.43
Return on assets%
19.80
18.69
16.46
18.76
17.49
15.42
14.72
14.19
11.75
12.73
11.14
14.19
15.94
89
277.19
EPS¥
485.23
494.10
458.80
484.96
459.37
405.53
412.62
394.12
386.11
379.41
299.03
(3.75%)
(2.14%)
—
5.12
EPS growth%
0.40
0.40
0.40
0.40
1.29
1.78
0.40
2.11
5.02
3.03
18.40
2.11
0.85
46
319.86
Bookvalue per sh¥
162.67
160.58
176.63
177.47
183.39
209.42
227.26
254.88
276.56
311.24
207.81
11.16%
6.79%
—
358.07
FCF per share¥
257.26
268.53
277.76
319.57
348.36
336.77
376.34
413.60
404.44
449.21
426.17
5.22%
6.67%
—
80.91
Dividend per sh¥
341.05
316.31
282.74
289.80
262.72
233.38
220.91
218.11
226.96
241.80
367.10
(1.65%)
(4.05%)
—
7.29
Div yield (avg)%
10.15
11.85
13.10
13.09
10.47
10.19
8.85
11.43
10.51
7.68
25.35
10.19
10.49
84
15.04
Payout ratio%
32.06
34.26
35.88
37.06
38.20
41.09
42.09
41.96
43.08
41.70
5.40
41.96
39.64
56
16.33
Shares (diluted)M
17.46
17.16
18.07
19.19
20.31
22.35
22.69
23.22
25.13
26.44
15.84
5.41%
3.77%
62
10.40
Buyback yield%
4.93
4.52
4.09
2.52
0.40
2.04
3.64
2.46
4.91
2.90
28.26
2.90
3.27
51
1.622
D/E ratiox
0.904
1.002
1.140
1.084
1.070
1.066
1.062
1.058
1.173
1.280
1.784
1.066
1.068
31
5.182
Enterprise value¥B
12.11
13.49
13.57
15.18
15.23
16.61
17.35
18.57
20.91
22.03
1.042
7.66%
6.62%
40
7.245
LT debt¥B
0.537
0.497
0.522
0.500
0.495
0.522
0.562
0.600
0.601
0.563
8.818
2.60%
(0.15%)
67
Revenue
¥7.084B
8.28%
1.00×
Cost of revenue
¥4.025B
8.20%
0.99×
Operating expenses
¥1.289B
8.54%
1.02×
Spread over hurdle
61.77%