5.218
Revenue¥B
7.086
7.891
8.733
9.465
10.50
11.30
12.46
13.33
14.44
15.86
5.648
8.58%
9.27%
11
16.07
Revenue growth%
29.84
26.97
25.17
23.53
26.40
25.95
28.79
29.41
28.00
25.03
21.23
28.00
26.69
47
22.71
Gross margin%
11.21
12.46
11.23
12.64
10.61
9.55
10.11
12.00
12.75
10.61
13.49
10.61
11.22
38
13.89
Operating margin%
15.99
14.21
13.59
14.40
13.09
14.44
12.75
11.70
12.92
13.62
7.21
12.92
13.60
72
24.83
Net margin%
5.24
5.07
3.69
1.86
2.08
0.42
0.40
0.40
0.40
0.55
10.26
0.40
1.20
76
19.57
P/E ratio (avg)x
16.82
16.65
16.42
18.08
18.77
20.07
22.81
25.27
25.07
25.17
27.48
25.07
19.42
20
19.12
EV/EBITx
30.76
31.50
36.72
39.26
45.56
44.72
48.80
56.28
63.18
73.54
24.66
56.28
45.14
86
5.50
FCF yield (avg)%
12.15
15.09
13.85
12.49
10.03
9.51
11.78
9.24
6.28
4.82
20.81
9.24
10.90
85
27.07
FCF margin%
26.88
23.99
26.84
29.31
31.44
29.35
29.30
30.43
28.03
29.63
7.59
29.35
29.31
12
0.997
FCF / Net incomex
0.939
0.891
0.801
0.758
0.720
0.759
0.666
0.718
0.710
0.767
0.304
0.718
0.759
35
27.77
ROIC%
20.17
19.90
18.40
17.03
14.44
17.29
15.16
13.11
11.70
13.60
23.16
13.60
16.10
27
10.23
Return on equity%
0.65
0.40
1.79
3.45
3.53
4.01
2.93
2.87
2.13
4.63
18.23
2.93
2.90
20
21.87
Return on assets%
23.53
23.82
22.03
21.78
21.65
19.52
19.29
21.31
21.62
23.60
6.59
21.31
21.71
92
655.82
EPS¥
777.66
766.78
848.13
793.32
795.06
883.64
824.81
807.78
773.13
842.45
708.06
1.16%
1.87%
—
10.87
EPS growth%
15.25
16.63
16.89
14.31
12.38
10.99
10.19
11.42
13.93
14.44
12.10
11.42
14.12
20
987.94
Bookvalue per sh¥
1,031
1,103
1,136
1,196
1,408
1,484
1,635
1,928
1,950
2,148
564.97
8.81%
8.20%
—
235.16
FCF per share¥
652.16
622.25
572.06
586.01
587.20
580.61
587.08
545.04
477.34
475.71
542.03
(4.12%)
(4.21%)
—
237.94
Dividend per sh¥
614.63
662.40
619.34
587.98
631.76
638.73
563.84
504.95
435.83
458.30
850.48
(6.22%)
(2.63%)
—
3.07
Div yield (avg)%
17.13
15.67
18.45
19.07
17.74
16.84
19.01
18.88
19.34
19.63
2.57
19.01
18.66
14
21.25
Payout ratio%
22.66
21.11
24.03
26.24
28.92
26.18
23.88
24.06
22.09
20.70
22.45
23.88
23.96
71
10.43
Shares (diluted)M
13.42
14.93
15.38
16.49
19.06
19.69
21.16
19.77
19.43
19.58
10.64
0.54%
5.04%
90
15.26
Buyback yield%
11.03
12.69
14.08
12.89
15.02
17.03
15.60
17.10
17.66
15.80
9.72
17.03
15.31
61
0.647
D/E ratiox
1.789
1.870
1.780
2.008
2.200
2.170
2.486
2.838
2.647
3.006
0.604
2.647
2.185
95
14.60
Enterprise value¥B
14.26
16.09
17.65
19.47
19.92
23.16
26.27
28.40
27.80
29.51
13.20
8.18%
7.32%
63
16.15
LT debt¥B
15.80
16.11
18.76
18.61
21.35
20.66
21.43
20.72
22.60
24.28
12.21
2.61%
5.40%
35
Revenue
¥15.86B
9.27%
1.00×
Cost of revenue
¥11.10B
9.27%
1.00×
Operating expenses
¥2.518B
8.99%
0.97×
Cash and investments
16.47%
Spread over hurdle
57.38%