7.931
Revenue¥B
3.445
3.683
3.930
4.298
4.687
4.986
5.397
5.848
6.248
6.672
8.180
7.32%
7.92%
93
18.68
Revenue growth%
5.56
2.86
4.58
3.63
5.36
5.31
6.42
7.98
7.79
9.11
7.69
7.79
5.46
94
5.49
Gross margin%
11.68
10.84
12.54
11.08
9.87
11.47
8.89
8.23
8.78
7.45
13.58
8.78
10.36
45
18.08
Operating margin%
16.78
19.46
18.46
15.61
16.97
17.76
17.93
16.48
17.04
18.43
17.22
17.76
17.40
88
7.96
Net margin%
22.71
21.59
21.80
20.11
21.41
22.27
23.17
21.34
23.12
24.70
18.00
23.12
22.03
45
33.39
P/E ratio (avg)x
17.71
18.86
17.41
17.58
16.03
17.18
17.63
15.75
15.77
16.40
14.25
16.40
17.30
29
17.73
EV/EBITx
29.16
27.47
24.15
24.86
24.19
22.14
22.30
21.16
21.50
21.31
21.91
21.50
23.23
61
24.57
FCF yield (avg)%
29.96
29.75
31.25
30.35
32.00
31.81
34.49
33.18
35.58
35.30
15.72
34.49
31.91
43
12.92
FCF margin%
26.02
24.42
24.44
26.00
27.11
24.65
24.19
24.62
23.06
20.10
4.21
24.19
24.53
38
1.727
FCF / Net incomex
1.109
1.032
1.061
1.026
0.905
0.786
0.778
0.772
0.728
0.735
0.180
0.772
0.845
22
22.07
ROIC%
18.71
19.21
20.62
21.54
19.14
19.82
18.38
17.52
17.13
19.53
28.80
18.38
19.18
5
26.73
Return on equity%
20.30
19.95
18.94
16.47
18.78
15.91
13.15
12.17
12.63
12.24
15.47
12.63
16.19
27
17.99
Return on assets%
14.91
16.01
13.59
14.54
12.94
15.69
18.58
15.88
15.99
18.13
18.69
15.99
15.78
19
107.93
EPS¥
320.21
346.92
389.20
463.80
525.85
508.17
575.92
634.95
682.18
726.49
113.83
6.68%
9.74%
—
16.37
EPS growth%
4.65
5.24
3.13
5.36
4.39
4.55
3.96
5.45
3.89
3.74
29.46
3.96
4.47
72
235.08
Bookvalue per sh¥
87.47
91.13
100.13
91.51
85.09
79.58
76.60
74.98
78.18
74.76
71.03
(2.56%)
(1.45%)
—
43.23
FCF per share¥
394.36
395.32
388.97
409.27
458.27
520.35
577.04
596.70
584.18
691.95
161.98
8.59%
7.10%
—
81.91
Dividend per sh¥
272.80
265.50
253.32
261.38
276.11
307.64
336.60
332.36
386.09
378.21
76.72
6.50%
3.63%
—
28.89
Div yield (avg)%
20.23
20.58
18.42
20.56
20.21
20.65
18.39
21.19
22.70
23.25
19.49
21.19
20.57
50
7.03
Payout ratio%
27.40
28.28
26.78
29.23
32.19
31.03
29.98
29.51
29.42
29.16
22.03
29.51
29.32
55
18.03
Shares (diluted)M
21.83
24.57
24.80
24.89
29.14
34.05
32.69
37.86
40.00
42.54
18.65
7.86%
6.39%
87
18.25
Buyback yield%
28.19
29.83
31.91
29.91
28.34
29.22
32.02
31.22
33.64
34.99
24.41
32.02
30.57
13
0.803
D/E ratiox
0.269
0.276
0.275
0.249
0.244
0.218
0.235
0.223
0.218
0.205
1.090
0.218
0.239
15
6.706
Enterprise value¥B
2.459
2.687
2.758
3.059
2.736
2.568
2.598
2.701
2.899
2.955
7.800
1.55%
1.82%
47
1.990
LT debt¥B
7.591
7.278
7.534
7.761
7.859
8.047
8.325
9.506
9.970
9.161
2.381
3.11%
2.01%
51
Revenue
¥6.672B
7.92%
1.00×
Cost of revenue
¥4.141B
7.90%
1.00×
Operating expenses
¥1.488B
8.25%
1.03×
Property and equipment
17.00%
Spread over hurdle
(3.70%)