2.536
Revenue¥B
2.702
2.779
2.811
2.959
3.113
3.263
3.413
3.479
3.624
3.748
2.828
3.78%
3.86%
73
6.07
Revenue growth%
6.47
7.50
6.81
3.93
1.56
3.78
3.54
3.28
1.23
2.30
25.40
3.28
3.66
74
17.09
Gross margin%
10.71
8.14
5.20
2.47
0.77
3.68
4.52
4.17
1.34
3.66
28.08
3.68
3.93
15
19.48
Operating margin%
0.40
1.33
0.94
0.40
0.40
2.92
1.88
2.38
5.30
2.49
26.55
2.49
1.60
69
21.08
Net margin%
15.87
16.33
18.23
15.62
15.66
15.95
14.28
14.80
14.72
13.68
15.18
14.72
15.64
58
24.09
P/E ratio (avg)x
32.38
30.20
31.93
33.65
35.33
36.81
38.38
42.63
45.80
46.95
13.30
42.63
36.07
94
29.58
EV/EBITx
48.64
48.07
54.12
59.58
70.07
67.03
78.19
78.38
82.98
95.07
20.72
78.38
68.55
51
8.76
FCF yield (avg)%
28.61
27.73
27.82
25.91
24.58
25.45
26.11
23.55
24.33
26.87
17.20
25.45
26.01
21
27.89
FCF margin%
19.50
20.07
18.39
18.71
18.28
20.10
22.67
20.03
19.75
19.21
3.50
20.03
19.62
58
1.331
FCF / Net incomex
0.455
0.448
0.424
0.485
0.472
0.467
0.432
0.432
0.407
0.400
0.926
0.432
0.440
6
14.75
ROIC%
35.58
36.84
36.78
33.84
35.66
36.59
38.45
38.11
37.55
37.34
24.99
37.55
36.81
53
9.52
Return on equity%
15.56
18.19
17.64
19.26
16.50
18.49
19.94
19.28
16.55
15.44
7.40
18.49
17.91
22
19.91
Return on assets%
0.40
0.40
1.13
2.43
2.21
0.40
3.11
0.40
0.40
3.02
8.84
0.40
0.77
60
1,604
EPS¥
5,589
5,854
6,521
7,459
7,762
8,976
8,814
10,302
10,273
10,729
1,752
6.69%
6.48%
—
5.79
EPS growth%
20.73
21.81
22.19
22.18
23.09
25.26
23.30
23.04
25.91
28.05
18.15
25.26
23.07
79
1,964
Bookvalue per sh¥
1,680
1,569
1,700
1,973
2,274
2,256
2,164
2,353
2,456
2,834
1,350
4.50%
5.86%
—
1,809
FCF per share¥
2,972
3,102
3,224
3,336
3,236
3,720
3,876
3,973
4,241
4,216
1,108
5.43%
4.56%
—
2,916
Dividend per sh¥
643.74
642.03
632.58
673.91
642.65
700.37
641.32
582.45
620.62
641.75
1,870
(0.03%)
0.93%
—
13.63
Div yield (avg)%
15.79
12.80
13.42
15.92
14.07
15.79
15.88
15.50
17.64
16.01
12.00
15.88
15.79
61
25.60
Payout ratio%
10.15
8.68
8.69
9.34
11.39
13.18
11.90
12.95
12.11
10.72
28.99
12.11
11.05
49
1.157
Shares (diluted)M
1.207
1.271
1.360
1.362
1.219
1.269
1.263
1.214
1.077
1.109
1.162
(1.87%)
(0.14%)
85
19.27
Buyback yield%
12.49
13.35
12.80
12.82
10.51
9.04
10.15
12.07
9.24
9.85
15.26
9.85
11.29
57
1.382
D/E ratiox
0.539
0.586
0.589
0.553
0.516
0.472
0.422
0.413
0.423
0.411
1.417
0.422
0.494
19
3.441
Enterprise value¥B
4.148
4.164
4.585
4.501
4.961
5.444
6.136
7.061
7.447
7.564
3.135
8.80%
6.58%
9
0.884
LT debt¥B
2.845
2.511
2.572
2.294
2.146
1.880
1.646
1.631
1.652
1.706
1.295
(4.48%)
(5.05%)
45
Revenue
¥3.748B
3.86%
1.00×
Cost of revenue
¥2.587B
4.04%
1.02×
Operating expenses
¥405.5M
2.67%
0.89×
Cash and investments
15.57%
Spread over hurdle
(1.46%)