1.138
Revenue¥B
7.721
8.312
8.683
9.326
9.990
10.50
11.35
12.30
13.05
13.70
1.249
6.52%
6.76%
27
15.32
Revenue growth%
4.12
4.97
2.19
4.89
4.26
4.06
6.47
9.06
7.12
4.14
15.11
6.47
4.58
24
8.07
Gross margin%
9.58
8.08
10.17
9.83
8.75
8.01
10.32
9.37
6.45
8.75
8.09
8.75
9.06
75
29.57
Operating margin%
0.68
0.40
2.65
4.36
6.51
7.30
6.64
4.33
7.04
4.75
10.42
6.64
4.55
7
2.97
Net margin%
28.07
29.36
30.29
30.73
29.88
31.93
32.46
30.48
32.00
32.44
4.75
32.00
30.60
10
24.70
P/E ratio (avg)x
37.97
39.52
39.25
38.33
42.04
45.16
53.55
58.18
63.50
75.75
36.19
58.18
43.60
94
12.78
EV/EBITx
10.90
10.29
11.27
11.97
13.64
15.87
18.42
18.09
17.31
16.46
23.20
17.31
14.75
26
20.06
FCF yield (avg)%
21.55
21.82
23.86
24.35
24.45
25.41
24.10
26.38
27.83
28.14
17.80
26.38
24.40
46
25.66
FCF margin%
12.33
14.52
14.62
16.82
16.84
15.94
18.22
20.36
19.84
20.24
20.70
19.84
16.83
33
1.354
FCF / Net incomex
1.411
1.398
1.297
1.326
1.410
1.420
1.261
1.187
1.219
1.126
1.411
1.219
1.312
57
23.71
ROIC%
6.83
6.71
5.57
8.12
9.56
11.77
14.11
11.89
13.94
11.99
25.90
11.99
10.66
59
27.70
Return on equity%
19.12
16.70
16.59
14.05
15.27
14.98
17.91
15.94
15.49
16.28
20.57
15.94
16.11
82
12.10
Return on assets%
12.67
10.51
9.39
6.85
5.30
5.12
3.46
3.63
2.17
1.68
9.09
3.46
5.21
92
70.17
EPS¥
474.96
483.86
491.10
582.77
679.89
810.73
958.56
960.20
1,072
1,143
76.94
10.95%
9.72%
—
28.77
EPS growth%
7.29
5.00
2.28
0.82
0.40
0.40
0.40
2.29
1.28
0.40
3.68
0.40
1.05
42
289.65
Bookvalue per sh¥
345.69
368.22
417.34
386.10
399.40
381.78
392.00
444.36
483.77
437.51
203.30
1.84%
2.06%
—
231.51
FCF per share¥
115.27
109.78
113.34
100.93
91.19
88.60
95.85
91.17
86.02
77.79
297.13
(3.13%)
(4.37%)
—
220.27
Dividend per sh¥
350.43
343.87
339.62
388.22
457.03
501.72
485.80
543.42
618.53
607.41
322.36
5.85%
6.90%
—
5.52
Div yield (avg)%
6.76
8.01
10.36
11.16
11.20
11.30
11.53
12.22
14.35
14.20
11.69
12.22
11.25
80
14.08
Payout ratio%
15.08
13.60
12.07
12.92
13.02
12.22
13.33
11.56
9.79
10.21
14.49
11.56
12.57
44
32.31
Shares (diluted)M
32.29
36.84
35.28
34.60
35.02
33.94
38.00
39.39
38.01
43.71
33.23
4.53%
3.47%
30
25.12
Buyback yield%
8.31
8.48
8.97
11.41
14.16
16.81
19.05
17.33
15.97
15.31
14.51
16.81
14.74
49
0.218
D/E ratiox
1.688
1.844
1.768
1.885
1.758
1.771
1.928
2.029
2.210
2.485
1.545
2.029
1.864
35
14.63
Enterprise value¥B
15.26
13.83
12.98
14.19
13.59
13.25
14.03
15.14
15.28
15.61
7.166
2.80%
(0.24%)
82
7.560
LT debt¥B
8.816
8.116
7.259
7.185
6.212
5.589
5.434
5.282
5.094
5.469
3.649
(2.51%)
(4.12%)
23
Revenue
¥13.70B
6.76%
1.00×
Cost of revenue
¥6.585B
6.81%
1.00×
Operating expenses
¥3.141B
6.41%
0.97×
Cash and investments
17.74%
Spread over hurdle
18.34%