4.545
Revenue¥B
7.094
7.249
7.288
7.168
7.172
7.196
7.074
7.218
7.263
4.899
4.916
0.26%
0.44%
40
12.94
Revenue growth%
33.62
32.98
34.42
31.94
32.09
31.07
32.82
32.37
33.77
17.84
10.74
32.37
32.88
21
22.06
Gross margin%
26.89
27.93
29.93
30.58
30.87
28.22
27.88
25.22
24.54
27.94
12.14
27.88
27.91
50
16.26
Operating margin%
18.09
17.25
14.35
17.18
19.68
18.49
20.62
20.88
19.18
25.84
25.43
19.68
18.83
86
26.68
Net margin%
25.77
27.25
27.33
25.27
27.41
29.37
31.99
31.09
28.16
15.57
27.01
29.37
27.37
66
31.45
P/E ratio (avg)x
17.49
15.45
15.68
15.08
16.24
15.79
16.77
17.48
15.13
22.30
11.28
16.24
16.02
71
30.12
EV/EBITx
25.81
28.06
29.61
30.03
26.93
25.58
22.75
21.86
20.54
32.94
18.75
22.75
26.37
50
25.14
FCF yield (avg)%
7.38
8.89
8.05
8.81
10.09
11.46
12.51
13.44
15.73
15.93
10.75
12.51
9.49
40
15.70
FCF margin%
15.94
17.24
17.44
14.68
15.07
13.53
15.10
16.32
17.54
17.98
7.31
15.10
15.52
56
0.526
FCF / Net incomex
0.750
0.831
0.940
1.071
1.117
1.060
1.199
1.282
1.429
0.466
1.656
1.199
1.065
80
11.81
ROIC%
4.21
1.84
2.42
0.40
0.40
2.98
1.38
0.40
0.40
3.77
7.59
0.40
1.61
89
8.90
Return on equity%
14.54
12.93
14.01
15.26
12.97
12.38
10.52
8.79
7.12
20.40
5.47
10.52
12.95
43
25.49
Return on assets%
7.51
9.70
7.07
6.35
4.99
4.65
3.61
3.21
2.41
19.46
12.07
3.61
5.67
12
1,294
EPS¥
1,457
1,599
1,636
1,766
2,044
2,034
2,234
2,348
2,719
1,430
1,605
9.02%
6.98%
—
8.67
EPS growth%
23.85
23.09
20.57
22.07
22.99
24.28
25.69
23.99
21.82
10.60
23.02
23.99
23.29
40
906.63
Bookvalue per sh¥
545.15
546.16
599.62
591.46
610.37
568.01
540.75
523.74
512.52
366.89
1,337
(2.82%)
0.89%
—
1,139
FCF per share¥
549.04
660.16
749.47
761.86
774.34
848.15
980.31
1,153
1,255
960.75
688.42
10.50%
11.95%
—
719.77
Dividend per sh¥
834.16
787.21
738.97
806.29
864.64
942.69
987.44
959.36
1,066
340.57
1,019
5.75%
2.25%
—
10.23
Div yield (avg)%
9.35
12.30
14.70
15.23
16.66
14.10
12.97
12.93
12.23
16.03
8.37
12.97
12.95
28
16.06
Payout ratio%
18.49
18.30
20.87
22.73
21.44
19.77
18.64
18.10
18.58
2.01
11.29
18.64
18.61
94
4.022
Shares (diluted)M
5.286
5.598
6.003
6.119
6.859
6.904
7.677
8.087
8.441
3.989
3.862
6.65%
6.90%
85
27.40
Buyback yield%
21.23
20.41
20.80
21.12
20.31
20.96
19.33
21.99
21.64
10.36
29.45
20.96
20.88
78
1.176
D/E ratiox
1.264
1.325
1.185
1.293
1.175
1.057
1.086
1.211
1.325
1.785
0.962
1.175
1.238
70
4.997
Enterprise value¥B
1.361
1.369
1.418
1.295
1.257
1.420
1.497
1.553
1.704
0.839
3.389
5.64%
3.31%
65
0.524
LT debt¥B
0.511
0.468
0.499
0.502
0.530
0.598
0.571
0.638
0.617
2.989
4.903
4.20%
1.33%
44
Revenue
¥7.263B
0.44%
1.00×
Cost of revenue
¥3.222B
0.61%
1.02×
Operating expenses
¥1.606B
0.09%
0.97×
Goodwill & intangibles
15.03%
Spread over hurdle
27.48%