518.0
Revenue¥B
661.1
696.8
744.9
795.1
864.8
932.4
1,010
1,102
1,189
1,261
580.1
7.84%
7.17%
19
24.48
Revenue growth%
12.27
10.22
7.95
10.61
8.97
11.65
11.51
9.90
12.17
11.29
25.30
11.51
10.95
12
19.87
Gross margin%
10.39
9.32
11.81
10.82
12.08
9.17
7.93
6.06
4.48
6.45
8.16
6.45
9.25
7
16.86
Operating margin%
18.23
17.02
17.17
14.85
12.23
14.80
12.97
11.85
13.00
14.61
24.41
13.00
14.71
9
16.45
Net margin%
21.61
19.64
18.11
17.17
18.60
16.28
16.48
17.90
19.11
16.90
3.37
16.90
18.00
48
14.48
P/E ratio (avg)x
47.11
53.15
55.79
58.53
55.08
53.85
54.14
58.63
60.28
67.62
21.04
58.63
55.43
68
36.58
EV/EBITx
18.21
20.96
23.05
21.92
23.60
24.90
26.35
28.72
27.81
30.32
16.25
27.81
24.25
11
22.31
FCF yield (avg)%
1.84
0.40
2.66
0.55
0.40
0.40
0.40
0.40
0.53
2.76
23.64
0.40
0.46
58
18.79
FCF margin%
16.77
17.23
15.23
14.44
12.28
15.23
13.42
10.77
9.79
6.80
11.93
10.77
13.93
11
0.511
FCF / Net incomex
2.000
1.988
1.901
1.963
1.891
2.056
2.012
2.205
2.365
2.386
1.370
2.205
2.006
36
19.75
ROIC%
5.02
6.28
6.48
5.64
4.12
3.08
1.85
0.40
3.31
2.19
18.37
2.19
3.72
37
23.23
Return on equity%
3.64
6.57
5.97
6.46
5.71
4.27
1.61
2.91
3.65
5.30
18.26
3.65
4.78
79
8.90
Return on assets%
20.82
19.51
20.08
19.88
21.32
21.29
19.64
20.84
20.39
23.32
29.67
20.84
20.60
12
228.48
EPS¥
199.64
234.89
245.53
259.64
274.78
283.35
318.39
316.65
311.84
342.07
248.50
4.48%
6.86%
—
20.06
EPS growth%
27.30
30.05
28.85
28.93
30.60
30.19
31.44
31.66
28.99
26.37
27.06
30.19
29.52
22
98.29
Bookvalue per sh¥
256.13
294.94
346.78
371.13
428.61
498.03
525.15
617.46
635.79
747.90
135.92
11.78%
12.11%
—
46.10
FCF per share¥
69.76
80.67
89.57
97.48
90.75
94.81
89.01
85.26
83.35
91.01
113.08
0.06%
2.63%
—
251.63
Dividend per sh¥
357.33
358.66
375.93
382.10
440.21
469.24
500.75
486.24
497.10
585.75
83.94
5.88%
6.25%
—
5.93
Div yield (avg)%
10.69
11.34
10.27
7.72
9.90
7.77
8.27
6.49
5.46
3.64
7.94
6.49
8.02
63
24.04
Payout ratio%
27.80
26.46
27.04
25.42
26.76
24.25
25.64
25.57
26.76
29.54
10.79
25.64
26.61
50
1.494
Shares (diluted)B
1.634
1.782
1.908
2.234
2.168
2.157
2.345
2.553
2.707
2.609
1.466
3.77%
5.29%
36
6.47
Buyback yield%
10.61
10.67
10.74
8.64
6.16
8.11
6.57
4.52
1.68
3.03
20.52
4.52
7.34
27
0.567
D/E ratiox
2.421
2.272
2.120
2.054
2.246
2.126
2.285
2.140
2.187
2.347
1.444
2.187
2.217
22
905.2
Enterprise value¥B
499.8
455.6
464.8
475.7
445.1
437.8
415.1
420.6
441.7
463.3
891.7
0.80%
(1.45%)
29
344.6
LT debt¥B
151.3
151.6
139.8
145.1
136.4
126.7
120.8
126.2
137.8
153.8
1,320
2.44%
0.48%
38
Revenue
¥1.261T
7.17%
1.00×
Cost of revenue
¥768.0B
7.38%
1.02×
Operating expenses
¥264.8B
7.26%
1.01×
Cash and investments
18.08%
Spread over hurdle
(1.35%)