3.220
Revenue¥B
5.617
5.659
5.776
6.037
6.186
6.206
6.384
6.422
6.665
6.990
3.541
2.47%
2.42%
66
10.58
Revenue growth%
28.77
31.50
29.81
31.29
29.73
31.70
34.34
33.23
30.27
27.31
4.98
31.70
30.78
77
9.27
Gross margin%
0.40
1.17
0.40
2.71
4.19
4.54
4.77
6.26
5.51
2.68
27.56
4.77
3.45
84
13.09
Operating margin%
21.42
19.71
17.59
14.98
14.60
16.41
15.39
15.27
17.83
20.20
6.60
16.41
17.00
64
11.06
Net margin%
0.49
1.55
4.37
4.08
3.62
5.30
5.81
7.71
5.09
2.47
12.21
5.30
4.22
74
18.70
P/E ratio (avg)x
26.79
27.86
30.38
32.00
34.96
40.34
45.63
48.69
56.12
61.07
35.57
48.69
37.65
7
20.69
EV/EBITx
22.34
20.98
20.28
17.10
17.01
18.28
18.43
19.73
20.15
18.14
35.90
18.43
19.08
9
12.01
FCF yield (avg)%
23.81
24.52
21.72
22.59
23.80
22.92
25.55
24.17
24.08
26.05
13.27
24.17
23.95
27
8.06
FCF margin%
25.66
24.02
22.88
25.76
27.49
25.53
24.78
22.53
20.36
18.74
5.89
22.53
24.40
82
0.441
FCF / Net incomex
1.932
2.221
2.426
2.516
2.769
3.061
2.942
3.462
3.848
3.933
1.263
3.462
2.855
34
19.16
ROIC%
27.51
30.15
29.98
32.61
33.02
31.38
30.36
29.24
31.50
33.55
27.92
31.38
30.87
8
22.61
Return on equity%
18.03
16.51
18.36
18.36
21.24
18.65
21.27
23.77
21.94
21.09
5.19
21.27
19.87
15
10.81
Return on assets%
16.31
15.38
13.48
12.21
13.15
14.51
14.49
14.82
12.23
11.58
2.87
14.49
13.99
21
20.66
EPS¥
171.68
163.61
185.60
193.99
197.76
225.50
231.24
214.77
237.29
258.42
23.08
5.50%
3.31%
—
7.22
EPS growth%
10.30
9.22
10.51
12.94
13.20
14.54
12.19
11.68
10.92
8.74
4.64
11.68
11.30
46
84.11
Bookvalue per sh¥
85.00
85.65
78.20
82.35
82.01
90.83
93.94
96.32
93.76
88.20
89.55
1.46%
(0.27%)
—
95.00
FCF per share¥
82.44
78.56
82.35
78.81
71.33
76.83
68.82
65.81
72.21
75.10
99.03
1.04%
(1.27%)
—
141.12
Dividend per sh¥
109.00
130.05
144.48
140.06
142.23
164.55
166.58
160.94
187.57
221.79
133.77
9.29%
9.13%
—
12.64
Div yield (avg)%
8.70
10.44
10.90
8.92
6.15
4.19
1.58
4.57
7.23
4.78
14.12
4.57
6.69
73
21.64
Payout ratio%
18.54
21.35
23.14
25.52
26.00
27.27
29.42
30.72
28.35
26.96
24.54
28.35
26.48
41
24.81
Shares (diluted)M
25.44
24.61
26.85
26.48
25.50
27.56
30.61
30.71
34.41
33.30
23.73
5.48%
3.50%
67
10.68
Buyback yield%
12.87
15.60
15.64
15.04
15.87
17.88
18.14
17.42
18.66
17.64
10.31
17.88
16.65
12
0.325
D/E ratiox
0.811
0.824
0.916
0.887
0.947
0.933
0.970
1.060
1.178
1.144
1.018
1.060
0.940
81
5.829
Enterprise value¥B
6.112
5.560
5.948
6.515
6.253
6.348
6.177
6.236
5.925
5.544
5.642
(2.38%)
(2.19%)
90
3.336
LT debt¥B
1.331
1.311
1.440
1.532
1.499
1.606
1.579
1.404
1.393
1.255
2.287
(3.49%)
(0.27%)
46
Revenue
¥6.990B
2.42%
1.00×
Cost of revenue
¥3.612B
2.23%
0.98×
Operating expenses
¥1.201B
2.29%
0.99×
Cash and investments
19.23%
Spread over hurdle
11.52%