1.197
Revenue¥B
4.385
4.693
5.079
5.396
5.854
6.296
6.751
7.107
7.684
8.156
1.257
6.86%
7.13%
24
10.85
Revenue growth%
13.72
12.32
13.48
12.87
10.29
12.79
15.43
12.82
11.94
14.79
17.24
12.82
12.85
52
29.21
Gross margin%
23.46
26.14
23.23
20.96
22.11
19.18
22.12
23.48
25.53
24.58
12.13
23.48
23.34
12
11.73
Operating margin%
14.88
14.44
13.74
14.55
12.73
14.76
13.41
13.06
14.86
17.85
8.01
14.76
14.50
11
16.50
Net margin%
25.09
26.41
28.12
26.42
27.77
26.77
24.83
23.35
22.11
20.10
16.19
23.35
25.75
46
23.89
P/E ratio (avg)x
33.64
31.26
33.02
34.90
38.82
43.56
45.12
44.75
48.92
46.94
22.71
45.12
41.19
75
33.23
EV/EBITx
19.07
16.65
15.07
14.04
12.91
12.72
13.04
12.32
13.31
14.68
11.34
13.04
13.67
67
2.50
FCF yield (avg)%
5.11
6.31
7.92
5.94
7.77
9.87
8.18
7.20
9.37
10.08
29.83
9.37
7.84
85
28.77
FCF margin%
4.64
5.12
5.97
5.51
3.99
5.99
6.44
3.50
4.03
6.34
27.27
5.99
5.31
48
0.481
FCF / Net incomex
1.021
1.063
1.068
1.003
0.947
0.904
0.865
0.942
0.975
0.945
0.408
0.942
0.961
70
7.49
ROIC%
13.90
12.78
13.12
15.89
16.64
15.79
13.83
16.15
14.44
12.08
25.89
14.44
14.17
53
4.31
Return on equity%
16.46
13.91
13.94
13.66
14.31
16.53
14.67
12.75
12.22
10.72
26.71
12.75
13.92
68
28.15
Return on assets%
10.38
12.29
10.88
13.06
12.73
11.50
10.02
7.69
8.25
9.00
9.97
9.00
10.63
71
348.24
EPS¥
258.52
264.83
281.11
304.33
305.29
274.81
267.58
275.90
256.56
237.91
369.71
(4.87%)
(0.35%)
—
22.67
EPS growth%
23.82
25.30
26.99
28.93
28.83
27.35
25.28
24.83
24.31
23.49
17.19
24.83
25.29
39
377.63
Bookvalue per sh¥
350.46
364.21
391.45
362.08
373.30
392.92
385.16
423.28
450.43
440.98
133.43
3.39%
3.15%
—
348.71
FCF per share¥
203.00
199.41
220.27
264.21
308.58
352.11
349.07
420.63
444.69
497.59
174.72
10.03%
9.53%
—
361.16
Dividend per sh¥
250.28
256.38
277.13
311.50
335.42
384.85
393.49
407.67
393.03
408.36
142.82
4.01%
4.72%
—
29.94
Div yield (avg)%
24.83
25.28
24.83
23.52
26.46
29.10
27.96
27.86
30.16
27.30
3.74
27.96
26.88
72
21.86
Payout ratio%
18.06
20.24
18.54
15.67
18.13
20.24
20.53
18.58
21.47
23.24
8.53
20.53
19.41
25
8.433
Shares (diluted)M
12.55
11.83
12.32
13.03
12.52
13.94
14.12
15.46
14.35
16.25
8.203
5.35%
3.86%
54
24.26
Buyback yield%
7.58
5.17
6.54
8.64
8.08
5.72
6.15
4.58
6.81
5.79
27.67
5.79
6.34
76
1.492
D/E ratiox
1.505
1.690
1.857
1.819
2.038
2.367
2.628
2.959
2.821
2.941
1.214
2.821
2.202
13
4.335
Enterprise value¥B
13.03
15.25
17.73
19.35
19.64
20.34
19.86
21.84
25.93
30.45
8.066
9.16%
9.78%
77
6.599
LT debt¥B
7.705
8.162
8.447
8.691
10.28
11.49
13.42
15.08
17.89
17.57
2.855
11.32%
10.56%
88
Revenue
¥8.156B
7.13%
1.00×
Cost of revenue
¥5.646B
7.07%
0.99×
Operating expenses
¥1.366B
6.99%
0.99×
Cash and investments
20.67%
Spread over hurdle
(3.37%)