13.75
Revenue¥B
5.747
6.090
6.461
7.092
7.546
8.061
8.561
9.135
10.02
10.70
14.95
7.23%
7.08%
9
2.48
Revenue growth%
25.59
26.07
25.47
26.69
26.15
23.30
23.21
22.47
23.90
25.81
5.05
23.30
25.53
94
17.24
Gross margin%
21.97
21.32
24.06
23.33
22.05
22.28
21.28
21.98
23.76
20.83
20.50
21.98
22.01
9
3.88
Operating margin%
19.49
17.09
16.76
17.67
17.08
14.08
17.07
15.26
13.45
14.39
27.50
14.39
16.91
93
14.14
Net margin%
24.33
22.08
24.48
22.27
22.83
21.06
19.06
17.04
15.41
15.56
9.24
17.04
21.57
91
14.63
P/E ratio (avg)x
28.81
30.93
30.59
30.14
32.50
36.31
33.87
32.23
33.21
35.41
33.65
33.87
32.36
43
27.46
EV/EBITx
13.08
15.41
16.68
17.01
19.52
22.62
23.41
24.68
28.21
28.11
9.081
24.68
21.07
78
26.56
FCF yield (avg)%
21.54
22.71
22.53
24.82
24.69
23.46
20.54
20.80
18.43
18.03
25.69
20.54
22.03
62
14.26
FCF margin%
29.13
28.03
29.77
30.64
29.08
31.44
31.07
28.39
26.28
28.97
16.92
28.97
29.10
79
0.742
FCF / Net incomex
1.338
1.489
1.795
2.040
2.359
2.653
3.004
3.008
2.951
3.473
0.349
3.004
2.506
85
18.46
ROIC%
3.83
3.44
4.66
3.49
3.49
0.98
0.40
0.40
1.06
0.40
7.81
0.40
2.25
35
6.31
Return on equity%
26.88
28.09
30.12
31.21
29.05
28.10
28.44
27.27
26.34
27.34
23.80
27.34
28.10
67
13.11
Return on assets%
21.23
22.08
22.01
22.49
25.44
26.58
28.60
27.18
29.47
30.07
15.51
28.60
26.01
46
399.19
EPS¥
472.82
470.74
535.72
603.90
689.02
793.73
826.20
941.87
1,064
990.71
434.86
7.53%
8.58%
—
4.64
EPS growth%
19.45
16.58
14.69
12.86
10.98
11.36
13.28
11.32
13.30
15.00
2.06
13.28
13.29
49
465.00
Bookvalue per sh¥
402.60
370.47
380.56
388.56
383.70
440.55
485.28
450.66
458.17
454.83
330.95
3.46%
0.77%
—
314.38
FCF per share¥
453.19
491.06
487.38
519.69
517.28
490.72
541.66
562.12
555.94
555.17
540.37
1.42%
2.62%
—
97.71
Dividend per sh¥
350.02
361.69
400.99
405.09
420.12
445.91
434.96
428.15
493.17
503.64
272.73
3.69%
5.44%
—
24.05
Div yield (avg)%
25.81
25.45
25.62
24.57
25.17
23.94
21.08
21.80
21.36
23.75
23.92
21.80
24.25
47
4.13
Payout ratio%
22.81
23.07
21.13
19.04
21.05
23.69
22.02
24.45
25.73
28.54
2.76
24.45
22.94
6
12.56
Shares (diluted)M
18.19
20.98
22.41
23.79
24.64
23.39
24.33
27.72
26.27
30.46
12.37
4.33%
4.94%
80
10.50
Buyback yield%
26.62
28.35
28.06
25.45
25.11
24.72
21.94
23.96
22.05
20.86
11.53
22.05
24.92
95
1.471
D/E ratiox
1.419
1.590
1.594
1.633
1.618
1.583
1.649
1.716
1.877
1.787
0.898
1.716
1.626
87
9.922
Enterprise value¥B
5.462
5.654
5.877
6.528
6.898
7.172
7.678
7.954
8.132
9.060
14.09
5.60%
6.21%
47
8.442
LT debt¥B
2.173
2.161
2.179
2.127
2.369
2.321
2.093
1.897
2.067
1.833
10.80
(5.01%)
(1.49%)
87
Revenue
¥10.70B
7.08%
1.00×
Cost of revenue
¥6.043B
7.06%
1.00×
Operating expenses
¥1.863B
7.24%
1.02×
Cash and investments
16.13%
Property and equipment
15.14%
Spread over hurdle
(2.35%)