3.891
Revenue¥B
4.630
4.919
5.204
5.423
5.794
6.169
6.576
6.895
7.178
7.524
4.183
5.36%
5.73%
26
23.63
Revenue growth%
25.96
25.57
27.16
24.79
25.91
27.51
28.82
30.30
31.18
32.93
3.22
30.30
27.33
73
21.87
Gross margin%
11.82
13.99
15.61
14.66
17.16
20.14
21.49
23.93
22.81
24.47
6.80
22.81
18.65
5
5.78
Operating margin%
13.37
13.31
12.61
11.95
10.75
10.36
11.85
14.70
15.80
12.86
18.38
12.86
12.73
7
23.44
Net margin%
10.55
9.98
9.94
8.06
9.02
6.24
8.34
6.50
3.91
0.95
13.08
6.24
8.20
32
13.12
P/E ratio (avg)x
27.08
26.04
24.22
25.73
26.84
25.99
26.94
29.95
32.87
31.80
6.817
29.95
26.89
92
18.64
EV/EBITx
25.86
24.69
22.67
20.51
17.43
18.28
17.34
18.41
18.48
16.33
18.19
18.28
18.44
70
19.97
FCF yield (avg)%
13.47
11.21
9.00
8.72
8.31
5.72
7.33
6.70
4.39
1.47
26.38
5.72
7.82
27
9.90
FCF margin%
20.13
17.19
16.42
19.31
20.15
19.79
17.35
17.74
18.54
19.85
21.47
18.54
18.93
85
0.875
FCF / Net incomex
0.237
0.262
0.303
0.311
0.370
0.419
0.468
0.512
0.602
0.717
0.836
0.512
0.394
31
21.96
ROIC%
5.18
4.45
3.27
5.86
7.34
6.57
3.76
1.85
0.40
1.72
27.12
1.85
4.11
87
19.01
Return on equity%
9.61
11.98
10.56
7.75
8.60
9.51
7.73
7.55
7.49
10.00
28.54
7.73
9.06
63
8.78
Return on assets%
18.41
18.31
15.71
14.22
11.63
12.65
14.95
15.26
17.95
20.32
26.88
15.26
15.48
77
80.02
EPS¥
101.37
88.40
83.30
74.35
79.64
68.15
58.40
53.17
54.21
55.99
85.06
(6.81%)
(7.03%)
—
2.19
EPS growth%
24.60
23.72
23.04
21.27
23.96
26.61
23.96
25.51
26.60
25.12
12.96
25.51
24.28
15
26.37
Bookvalue per sh¥
124.91
126.75
136.76
138.47
143.84
157.49
182.49
194.56
195.70
194.92
112.21
6.27%
6.22%
—
87.32
FCF per share¥
119.52
121.86
126.88
134.03
128.23
140.26
146.18
138.55
147.30
144.23
46.53
2.38%
2.49%
—
94.54
Dividend per sh¥
204.83
200.05
200.71
214.51
217.65
249.78
271.57
296.09
333.05
350.31
116.57
9.99%
6.69%
—
13.71
Div yield (avg)%
22.45
24.36
21.40
20.35
17.68
17.65
18.40
21.37
22.67
22.75
2.12
21.37
21.39
11
9.04
Payout ratio%
3.73
3.16
3.41
0.47
3.00
4.31
5.37
5.32
4.68
4.92
13.95
4.92
4.02
50
29.53
Shares (diluted)M
45.31
52.01
60.62
68.72
75.47
87.79
86.86
98.01
111.6
123.6
30.46
10.37%
11.72%
45
26.99
Buyback yield%
19.35
18.95
17.95
19.73
19.48
17.76
17.84
19.22
16.52
15.82
8.00
17.76
18.45
52
1.438
D/E ratiox
2.187
2.108
1.991
2.131
2.010
2.025
2.052
1.968
2.152
1.961
1.392
2.025
2.039
22
1.133
Enterprise value¥B
1.056
1.128
1.004
0.930
0.940
0.989
1.051
0.931
0.844
0.816
3.778
(2.80%)
(2.74%)
21
3.575
LT debt¥B
8.656
9.421
8.387
9.184
10.13
11.04
9.844
9.439
9.040
9.647
3.333
(0.98%)
(0.26%)
7
Revenue
¥7.524B
5.73%
1.00×
Cost of revenue
¥3.787B
5.89%
1.01×
Operating expenses
¥1.215B
5.93%
1.02×
Goodwill & intangibles
16.55%
Spread over hurdle
12.84%