3.340
Revenue¥B
3.893
4.115
4.372
4.743
4.951
5.292
5.499
5.959
6.378
6.680
3.599
6.18%
6.32%
61
10.78
Revenue growth%
16.66
13.67
14.82
15.59
17.61
14.94
14.18
14.72
12.05
13.02
21.32
14.18
14.77
18
28.56
Gross margin%
17.11
19.91
17.40
15.17
12.45
10.72
13.25
11.08
9.74
7.01
17.62
10.72
12.85
91
29.54
Operating margin%
25.88
27.67
25.30
27.01
29.56
28.34
26.46
25.00
27.22
26.04
6.12
26.46
26.74
23
7.02
Net margin%
14.61
13.91
16.60
14.34
15.34
17.48
18.76
18.59
19.07
18.69
22.72
18.69
17.04
73
33.16
P/E ratio (avg)x
16.20
16.55
15.24
15.93
17.18
16.36
16.58
17.65
19.41
19.98
32.62
17.65
16.56
58
32.11
EV/EBITx
25.51
25.46
27.40
27.27
24.15
21.98
24.27
24.03
24.16
26.24
31.22
24.16
24.87
52
14.68
FCF yield (avg)%
12.55
10.05
11.96
10.51
11.12
8.97
7.70
7.44
8.01
10.89
4.62
8.01
10.28
42
4.63
FCF margin%
27.34
25.10
25.59
25.70
25.44
25.82
25.94
26.47
28.77
28.69
3.00
26.47
25.88
64
0.330
FCF / Net incomex
1.666
1.928
1.841
1.809
1.738
1.700
1.879
2.088
2.137
2.130
1.213
2.088
1.860
21
22.00
ROIC%
23.77
24.03
26.17
23.33
22.69
24.11
25.72
28.57
26.58
28.55
29.16
26.58
24.91
82
26.19
Return on equity%
13.50
11.88
13.16
14.18
15.72
18.53
17.60
14.85
17.59
19.75
2.40
17.60
15.28
45
16.75
Return on assets%
16.44
19.30
21.93
22.82
23.50
21.67
23.95
24.23
21.67
20.50
7.70
21.67
21.80
32
328.41
EPS¥
95.48
104.06
116.66
121.67
131.07
151.50
147.15
160.14
188.40
214.46
356.01
10.35%
8.49%
—
9.67
EPS growth%
29.93
27.90
28.65
30.86
29.25
26.29
26.13
24.46
23.88
22.78
3.98
24.46
27.10
92
446.32
Bookvalue per sh¥
631.93
597.66
641.22
709.61
654.13
732.52
709.98
785.28
759.49
807.02
244.47
4.29%
3.94%
—
193.11
FCF per share¥
161.86
173.83
200.42
209.21
242.78
266.63
281.99
273.22
275.16
323.64
392.68
5.92%
6.90%
—
103.16
Dividend per sh¥
304.10
285.42
309.41
285.46
265.45
280.15
286.65
247.48
237.22
248.72
159.88
(1.29%)
(2.06%)
—
13.08
Div yield (avg)%
25.29
23.22
22.35
21.07
22.02
19.10
17.82
17.45
17.19
16.20
19.12
17.45
20.08
91
21.99
Payout ratio%
15.71
15.27
15.60
15.33
17.21
20.12
18.09
17.43
15.17
16.52
5.61
17.43
16.12
50
13.97
Shares (diluted)M
16.17
17.73
18.47
19.20
21.30
21.74
24.57
26.90
28.82
31.89
13.50
8.41%
6.60%
47
4.72
Buyback yield%
26.77
25.37
23.55
23.87
22.77
24.74
24.28
26.94
29.56
31.31
28.43
26.94
25.06
88
0.430
D/E ratiox
0.929
1.053
1.067
1.205
1.172
1.291
1.403
1.574
1.577
1.776
1.043
1.574
1.248
14
1.178
Enterprise value¥B
6.675
7.559
8.739
9.347
9.636
9.815
10.74
11.03
11.04
13.11
1.596
6.36%
8.45%
34
7.020
LT debt¥B
1.101
1.198
1.229
1.376
1.495
1.428
1.319
1.459
1.474
1.662
1.299
2.14%
5.06%
14
Revenue
¥6.680B
6.32%
1.00×
Cost of revenue
¥4.676B
6.43%
1.01×
Operating expenses
¥1.029B
5.68%
0.94×
Goodwill & intangibles
13.83%
Spread over hurdle
57.62%