3.573
Revenue¥B
7.267
7.451
7.580
7.775
7.966
7.869
7.738
7.583
7.472
3.708
4.125
(0.79%)
0.07%
24
13.62
Revenue growth%
18.62
16.82
15.31
18.05
15.82
16.84
18.93
21.87
24.82
26.59
19.51
18.93
18.01
69
16.52
Gross margin%
14.13
11.67
8.69
7.97
7.35
4.92
5.02
3.49
5.37
26.59
13.49
5.02
7.66
64
5.48
Operating margin%
14.98
14.85
15.72
17.35
17.30
16.53
15.17
12.88
10.47
14.14
29.02
15.17
15.08
81
14.65
Net margin%
9.40
8.96
10.61
9.02
7.55
10.27
9.89
7.06
8.81
11.28
16.24
8.81
8.99
26
6.158
P/E ratio (avg)x
27.44
27.14
28.80
26.96
25.08
25.28
23.11
24.25
26.10
34.85
21.36
25.08
26.35
81
7.238
EV/EBITx
10.65
9.644
8.534
9.033
9.101
9.735
10.39
9.433
9.000
35.15
30.21
9.433
9.538
79
15.49
FCF yield (avg)%
27.67
28.33
26.52
27.30
27.26
28.40
27.94
26.42
29.19
20.49
26.84
27.94
27.48
84
5.67
FCF margin%
26.38
26.50
24.39
22.10
19.90
21.54
22.06
25.02
25.47
11.13
19.79
22.06
24.71
17
0.859
FCF / Net incomex
1.551
1.678
1.697
1.724
1.653
1.500
1.544
1.403
1.324
1.452
0.145
1.500
1.602
52
28.51
ROIC%
8.78
10.51
10.21
10.66
8.27
7.93
6.41
3.59
3.13
14.04
25.78
6.41
8.42
81
6.17
Return on equity%
10.05
9.18
9.65
7.74
6.08
4.94
6.98
9.56
10.88
16.80
27.55
6.98
9.37
31
28.27
Return on assets%
27.75
26.15
24.86
23.26
26.05
24.05
22.33
25.28
25.29
24.36
29.19
25.28
25.28
13
57.93
EPS¥
161.53
179.33
198.98
188.66
192.75
203.75
215.67
233.96
208.75
59.27
63.54
2.04%
2.48%
—
5.68
EPS growth%
10.92
7.93
6.56
7.58
9.14
10.49
11.11
10.48
10.17
12.36
8.89
10.48
10.19
58
171.80
Bookvalue per sh¥
133.71
134.10
137.99
129.99
135.94
146.87
135.89
136.16
136.57
41.63
50.39
0.99%
1.35%
—
167.23
FCF per share¥
53.65
62.96
65.81
64.01
74.08
74.58
82.98
95.28
100.91
172.05
171.53
9.53%
7.92%
—
155.20
Dividend per sh¥
39.12
42.19
43.64
44.84
39.36
42.35
44.10
39.97
35.39
27.45
156.46
(4.62%)
0.14%
—
10.40
Div yield (avg)%
15.38
16.94
17.37
15.68
18.24
18.36
18.83
19.84
22.76
23.88
14.20
18.83
17.81
11
23.69
Payout ratio%
0.40
0.48
2.09
4.07
6.10
3.97
3.40
4.58
2.12
27.21
11.73
3.97
2.76
19
23.97
Shares (diluted)M
25.49
27.24
24.02
23.08
19.72
18.12
15.59
14.36
12.77
23.21
24.15
(11.16%)
(5.55%)
67
21.30
Buyback yield%
16.62
18.90
17.05
16.53
17.42
16.97
17.02
15.18
14.81
7.62
17.11
16.97
16.80
9
0.257
D/E ratiox
1.005
1.018
1.212
1.438
1.575
1.656
1.740
1.711
1.877
0.628
0.622
1.711
1.507
35
1.484
Enterprise value¥B
10.94
11.66
12.36
12.81
13.16
13.13
14.94
17.19
18.10
4.163
6.642
7.15%
5.81%
33
4.566
LT debt¥B
4.371
4.258
4.104
3.905
4.145
3.811
3.929
4.219
4.535
1.396
6.443
3.04%
0.58%
58
Revenue
¥7.472B
0.07%
1.00×
Cost of revenue
¥4.380B
0.41%
1.03×
Operating expenses
¥1.033B
(0.68%)
0.93×
Return on capital
111.09%
Spread over hurdle
101.42%