2.479
Revenue¥B
1.978
2.062
2.196
2.270
2.338
2.479
2.545
2.724
2.808
2.958
2.709
4.81%
4.60%
80
6.27
Revenue growth%
24.35
22.91
22.04
25.03
22.77
23.35
21.99
23.97
26.24
28.34
14.67
23.97
23.66
64
29.44
Gross margin%
5.12
5.39
7.88
9.43
7.47
5.94
6.77
5.77
3.97
6.94
2.82
5.94
6.35
28
19.90
Operating margin%
30.86
32.46
29.89
28.27
27.29
27.27
28.75
26.93
27.47
26.97
12.42
27.27
27.87
56
15.58
Net margin%
16.06
18.16
16.88
16.49
18.91
17.47
14.73
13.02
12.93
15.53
21.99
14.73
16.27
57
22.83
P/E ratio (avg)x
7.298
7.620
8.178
9.388
10.27
10.18
12.13
11.92
13.54
13.50
24.63
12.13
10.22
54
12.92
EV/EBITx
8.753
10.38
10.83
12.49
15.00
16.92
18.03
21.31
24.33
24.98
24.99
21.31
15.96
70
17.51
FCF yield (avg)%
26.18
25.90
26.53
24.93
27.03
28.97
26.97
25.38
25.94
27.74
23.30
26.97
26.36
47
20.93
FCF margin%
12.77
12.58
14.73
14.74
17.35
18.60
16.73
18.69
19.48
20.05
24.28
18.69
17.04
37
1.477
FCF / Net incomex
1.746
1.781
2.061
2.248
2.437
2.798
2.996
3.077
3.188
3.639
0.151
3.077
2.618
18
2.67
ROIC%
9.29
8.90
5.91
6.64
7.44
6.20
7.52
9.96
8.44
6.58
6.27
7.52
7.48
83
18.07
Return on equity%
30.15
29.82
31.36
33.28
30.54
30.30
30.93
30.62
32.09
34.42
2.01
30.93
30.77
53
21.75
Return on assets%
4.75
4.00
3.86
6.79
9.44
7.84
7.89
10.74
8.56
8.60
18.76
8.56
7.86
78
297.11
EPS¥
240.90
272.75
317.53
303.72
297.31
313.76
325.92
338.35
364.00
401.26
308.12
6.18%
5.24%
—
17.25
EPS growth%
17.31
18.78
18.35
19.04
21.02
22.68
21.38
21.90
23.13
24.36
13.05
22.68
21.20
44
352.37
Bookvalue per sh¥
189.42
218.11
207.69
216.59
214.32
204.63
200.96
197.68
224.22
212.01
124.81
(0.22%)
2.05%
—
236.76
FCF per share¥
393.23
422.21
483.58
535.38
565.78
602.59
655.24
736.67
883.93
959.84
491.96
11.15%
10.21%
—
294.97
Dividend per sh¥
250.91
280.97
304.85
339.89
374.73
390.44
403.82
451.51
433.79
439.33
82.82
3.23%
5.35%
—
13.13
Div yield (avg)%
2.81
4.85
2.77
1.07
2.30
4.70
4.31
2.25
2.48
0.62
2.37
2.48
2.63
64
23.92
Payout ratio%
18.79
17.08
17.66
17.66
18.09
16.89
15.66
17.34
18.99
18.23
25.81
17.34
17.66
90
4.696
Shares (diluted)M
4.716
4.023
3.657
3.251
2.876
2.818
2.589
2.522
2.427
2.419
4.935
(3.40%)
(6.61%)
8
27.08
Buyback yield%
26.27
26.86
29.53
30.75
28.30
25.87
23.57
21.63
24.52
24.25
19.52
24.25
26.07
95
1.334
D/E ratiox
0.519
0.594
0.651
0.781
0.934
0.937
1.016
1.043
1.037
1.200
0.530
1.037
0.935
75
3.621
Enterprise value¥B
2.824
3.012
2.771
2.759
2.479
2.711
2.519
2.542
2.371
2.077
0.544
(3.47%)
(2.17%)
39
0.885
LT debt¥B
3.195
3.410
3.357
3.125
3.096
3.254
3.096
2.896
2.898
3.036
1.652
(0.38%)
0.60%
52
Revenue
¥2.958B
4.60%
1.00×
Cost of revenue
¥1.553B
4.86%
1.03×
Operating expenses
¥560.7M
4.34%
0.98×
Cash and investments
18.54%
Goodwill & intangibles
15.27%
Spread over hurdle
73.29%