0.627
Revenue¥B
1.410
1.512
1.659
1.811
1.954
2.069
2.230
2.371
2.534
2.670
0.654
6.45%
7.15%
71
22.64
Revenue growth%
2.44
2.79
5.76
3.49
1.06
1.54
1.16
0.40
1.79
3.97
5.14
1.54
2.11
81
14.56
Gross margin%
7.38
8.72
10.41
8.99
6.27
4.07
1.28
1.19
1.50
2.85
4.84
1.50
5.17
24
25.50
Operating margin%
22.41
23.73
25.94
26.48
28.33
25.76
26.93
24.87
22.33
20.08
6.73
24.87
25.31
25
25.39
Net margin%
17.08
19.47
21.18
19.17
21.71
21.58
22.20
22.20
22.82
25.53
10.48
22.20
21.64
51
8.673
P/E ratio (avg)x
22.20
22.76
25.92
26.35
27.52
31.79
32.31
36.56
42.89
42.22
11.85
36.56
29.66
26
14.43
EV/EBITx
28.13
28.25
30.31
25.93
27.29
28.16
29.83
26.47
22.78
22.68
29.17
26.47
27.71
66
27.31
FCF yield (avg)%
15.02
16.91
19.41
17.27
17.49
17.65
20.06
20.00
20.48
18.16
20.44
20.00
17.91
88
25.27
FCF margin%
19.97
22.82
22.61
21.81
20.22
22.20
21.52
23.91
25.54
27.27
24.56
23.91
22.41
80
0.829
FCF / Net incomex
0.284
0.299
0.293
0.350
0.387
0.443
0.455
0.474
0.455
0.522
1.070
0.455
0.415
92
18.45
ROIC%
26.08
24.88
27.42
29.70
28.07
27.87
26.92
24.33
25.56
28.40
27.50
26.92
27.17
83
12.24
Return on equity%
18.95
16.64
14.72
12.31
10.51
7.78
7.87
8.80
10.03
8.27
24.18
8.27
10.27
19
23.76
Return on assets%
12.65
12.02
14.56
13.70
11.43
13.86
11.16
9.66
11.73
11.01
15.10
11.16
11.87
11
491.43
EPS¥
1,304
1,238
1,312
1,374
1,437
1,470
1,591
1,815
1,827
1,918
509.49
5.95%
4.62%
—
3.65
EPS growth%
11.45
9.41
12.12
13.77
12.60
12.35
11.05
8.64
8.73
6.95
23.80
8.73
11.25
15
503.67
Bookvalue per sh¥
859.73
980.44
1,069
1,223
1,244
1,348
1,486
1,636
1,648
1,555
501.02
4.56%
5.89%
—
1,045
FCF per share¥
894.83
814.41
804.82
748.72
731.38
748.74
704.21
670.50
583.55
541.42
612.72
(5.84%)
(6.15%)
—
439.33
Dividend per sh¥
837.33
962.61
1,065
1,253
1,481
1,714
1,787
1,907
1,869
2,189
225.68
8.13%
9.94%
—
27.69
Div yield (avg)%
19.18
17.34
18.80
17.19
19.10
21.76
19.91
21.39
24.24
27.05
7.76
21.76
19.55
41
5.28
Payout ratio%
27.99
29.18
31.32
30.31
30.78
33.59
33.43
34.40
34.91
35.39
22.33
34.40
32.38
58
0.988
Shares (diluted)M
0.842
0.803
0.882
0.949
1.000
0.960
0.863
0.945
0.932
0.823
1.023
(3.83%)
(1.42%)
9
7.01
Buyback yield%
4.32
2.70
3.34
5.16
2.88
1.13
0.42
0.40
0.40
0.40
26.87
0.40
1.92
55
0.948
D/E ratiox
2.864
3.269
3.340
3.546
3.667
4.043
4.729
4.696
5.013
5.057
0.424
4.729
3.855
15
1.686
Enterprise value¥B
1.036
1.048
1.090
1.032
1.059
1.096
1.232
1.276
1.201
1.257
2.320
3.48%
1.22%
46
1.048
LT debt¥B
3.227
3.216
3.439
3.387
3.395
3.316
3.479
3.495
3.451
3.305
2.314
(0.54%)
0.34%
9
Revenue
¥2.670B
7.15%
1.00×
Cost of revenue
¥1.307B
7.31%
1.01×
Operating expenses
¥576.4M
7.02%
0.99×
Cash and investments
15.67%
Spread over hurdle
11.22%