4.844
Revenue¥B
4.334
4.620
4.986
5.225
5.633
5.925
6.440
6.930
7.431
8.003
5.313
7.27%
7.02%
16
29.84
Revenue growth%
20.54
20.88
20.77
19.17
22.01
24.30
26.26
25.50
28.09
30.51
17.16
26.26
23.15
23
14.45
Gross margin%
24.03
26.12
26.64
27.21
30.14
30.25
30.87
28.21
26.64
25.22
7.37
28.21
26.93
32
15.83
Operating margin%
23.09
20.93
19.05
18.11
16.85
18.92
20.80
21.99
22.42
25.23
26.33
21.99
20.87
65
23.28
Net margin%
18.05
20.31
23.15
21.29
21.69
20.69
20.54
21.94
19.65
20.79
10.76
20.69
20.74
29
34.35
P/E ratio (avg)x
28.41
28.32
27.35
27.56
27.93
27.62
31.18
29.83
30.29
33.17
13.78
30.29
28.37
22
21.99
EV/EBITx
40.99
46.11
46.36
54.70
61.70
62.96
59.84
66.71
78.74
77.12
35.27
66.71
60.77
8
10.67
FCF yield (avg)%
7.58
8.36
10.52
11.87
12.69
15.58
17.53
16.53
18.40
15.61
16.60
16.53
14.13
84
25.09
FCF margin%
19.42
19.87
19.98
22.52
25.45
23.64
25.12
25.03
24.17
26.66
15.76
25.03
23.90
76
1.388
FCF / Net incomex
1.715
1.862
2.002
2.123
2.411
2.790
2.786
2.691
2.886
2.991
1.371
2.790
2.551
85
19.85
ROIC%
26.06
26.90
24.82
24.87
26.33
29.05
27.52
26.73
29.71
26.84
4.39
27.52
26.78
70
8.57
Return on equity%
22.58
21.81
20.53
22.31
20.61
22.94
25.49
26.79
27.51
26.46
16.33
26.46
22.76
67
15.71
Return on assets%
8.83
7.54
7.28
7.69
9.27
10.89
8.37
6.56
8.25
7.53
2.71
8.25
7.97
67
238.20
EPS¥
194.63
202.68
199.81
215.47
197.86
181.89
200.79
217.56
213.66
234.08
243.55
3.42%
2.32%
—
2.72
EPS growth%
5.19
6.42
7.91
6.67
4.55
3.40
5.32
7.40
9.45
7.06
16.20
7.06
6.54
38
253.54
Bookvalue per sh¥
69.96
65.64
68.38
72.77
69.00
73.54
63.03
57.69
52.91
52.38
45.44
(5.36%)
(2.20%)
—
164.27
FCF per share¥
294.35
312.49
303.92
288.21
273.58
295.16
276.81
313.86
299.94
279.74
36.60
0.45%
0.95%
—
219.02
Dividend per sh¥
138.84
128.85
128.47
119.66
120.70
138.73
141.80
152.41
145.41
152.25
251.15
4.75%
1.75%
—
28.00
Div yield (avg)%
9.59
10.89
9.99
8.20
8.58
10.63
8.06
10.75
8.64
5.77
3.22
8.64
9.12
54
29.62
Payout ratio%
17.92
19.12
18.40
21.25
18.61
19.58
19.75
17.53
19.35
20.99
9.25
19.58
19.23
11
16.04
Shares (diluted)M
21.16
22.66
25.71
24.87
27.33
30.85
30.60
34.06
40.61
47.34
15.77
11.61%
8.40%
69
5.45
Buyback yield%
12.12
14.94
15.13
16.44
15.66
16.22
15.10
14.17
13.50
13.36
13.05
14.17
15.02
87
0.833
D/E ratiox
1.756
1.853
1.658
1.742
1.543
1.641
1.575
1.507
1.436
1.578
1.557
1.575
1.609
29
1.208
Enterprise value¥B
2.211
2.467
2.693
3.008
3.053
3.551
4.045
4.121
4.611
5.546
10.04
12.68%
11.24%
85
5.400
LT debt¥B
6.569
6.324
7.419
7.415
7.989
8.979
8.641
8.650
9.469
10.94
3.657
6.49%
6.20%
6
Revenue
¥8.003B
7.02%
1.00×
Cost of revenue
¥4.126B
6.78%
0.98×
Operating expenses
¥1.149B
6.65%
0.97×
Cash and investments
16.98%
Spread over hurdle
27.81%