7.090
Revenue¥B
7.374
7.672
7.945
8.351
8.747
9.040
9.261
9.466
9.722
9.834
7.252
2.37%
3.31%
35
2.42
Revenue growth%
31.00
30.81
32.66
30.81
33.25
36.12
38.81
41.03
40.13
40.25
19.91
40.13
34.68
24
11.76
Gross margin%
24.19
26.44
24.97
25.00
23.92
22.92
19.95
22.00
23.93
22.70
16.74
22.70
23.92
52
24.73
Operating margin%
22.19
20.34
21.31
22.20
21.07
21.48
20.26
23.04
25.87
23.01
14.24
23.01
21.83
58
19.57
Net margin%
35.15
33.65
33.65
34.58
33.47
31.06
30.33
30.34
30.25
27.93
4.62
30.33
32.26
50
28.42
P/E ratio (avg)x
57.39
54.68
55.13
53.23
56.27
59.83
65.15
70.86
69.14
67.47
16.21
67.47
58.61
35
6.241
EV/EBITx
56.94
59.26
61.65
69.15
72.02
85.77
82.86
98.84
112.5
134.3
11.63
98.84
77.44
53
25.22
FCF yield (avg)%
3.65
6.38
7.35
8.63
11.17
10.59
8.14
7.18
5.46
4.37
15.74
7.18
7.26
63
29.94
FCF margin%
28.91
31.67
32.40
31.51
28.71
30.76
33.05
35.45
33.64
35.47
12.49
33.64
32.04
68
0.400
FCF / Net incomex
0.659
0.708
0.761
0.781
0.779
0.794
0.911
0.994
1.038
1.148
1.607
0.994
0.788
42
21.26
ROIC%
33.96
32.34
34.52
31.90
34.87
32.25
29.78
30.24
30.29
32.81
23.43
30.29
32.30
95
4.11
Return on equity%
11.28
10.40
9.68
8.50
6.44
5.50
7.52
6.27
5.37
2.78
24.59
5.50
6.98
28
20.08
Return on assets%
8.85
11.42
9.07
11.53
13.73
10.90
9.95
12.59
11.04
12.07
22.64
11.04
11.23
83
182.12
EPS¥
267.32
278.12
284.25
305.44
338.67
330.03
336.79
312.67
290.48
314.78
188.94
(1.45%)
1.19%
—
10.12
EPS growth%
9.52
8.33
6.10
6.20
5.38
3.57
0.99
0.40
0.40
0.40
17.54
0.40
4.47
48
290.68
Bookvalue per sh¥
247.44
287.13
291.75
286.16
281.84
331.87
347.45
398.34
451.74
471.70
233.29
10.85%
6.86%
—
254.53
FCF per share¥
121.22
128.49
116.18
107.86
97.14
88.84
84.32
85.34
74.27
69.57
384.33
(6.46%)
(4.98%)
—
453.62
Dividend per sh¥
456.47
522.96
503.63
602.74
641.56
669.19
791.61
807.06
868.62
1,033
407.89
9.99%
10.50%
—
14.26
Div yield (avg)%
2.71
4.37
1.80
1.03
0.40
1.80
3.12
4.18
5.15
6.88
21.92
4.18
2.91
30
22.16
Payout ratio%
12.44
11.95
11.76
9.70
11.77
12.22
10.71
12.95
10.31
9.85
24.79
10.71
11.76
67
16.54
Shares (diluted)M
25.89
30.19
33.30
36.68
40.41
42.84
42.07
42.04
49.43
56.21
16.98
6.82%
9.18%
40
4.49
Buyback yield%
3.26
5.23
4.14
5.75
8.20
8.28
9.69
9.42
6.65
8.68
29.10
8.68
7.43
84
0.269
D/E ratiox
1.490
1.328
1.194
1.219
1.276
1.149
1.216
1.115
1.216
1.295
1.723
1.216
1.217
68
3.878
Enterprise value¥B
3.641
3.986
4.451
4.260
4.079
3.972
4.148
3.874
4.011
3.627
6.234
(2.32%)
—
65
3.771
LT debt¥B
3.949
4.239
3.728
3.578
3.588
3.283
2.916
2.494
2.474
2.215
1.924
(9.20%)
(6.14%)
63
Revenue
¥9.834B
3.31%
1.00×
Cost of revenue
¥6.511B
3.32%
1.00×
Operating expenses
¥1.637B
3.77%
1.05×
Cash and investments
18.09%
Spread over hurdle
13.90%