40.87
Revenue¥B
38.38
39.84
40.72
42.72
44.97
45.98
48.50
49.52
50.75
45.23
47.29
3.51%
3.68%
87
5.60
Revenue growth%
25.60
24.33
27.15
26.13
25.59
22.74
24.51
24.05
22.66
5.67
26.13
24.05
24.42
60
29.75
Gross margin%
16.36
16.61
16.60
17.93
17.88
14.96
12.45
14.57
12.61
29.32
10.11
14.57
15.66
71
7.86
Operating margin%
2.61
3.38
0.90
0.40
0.40
2.02
1.71
0.40
0.40
5.79
20.18
0.40
1.31
70
4.69
Net margin%
4.58
1.89
1.20
2.58
4.62
7.21
4.76
2.74
0.40
7.86
25.99
4.62
3.66
78
28.35
P/E ratio (avg)x
29.57
32.16
31.94
30.26
28.04
28.16
29.85
32.73
35.85
34.76
8.808
29.85
30.06
93
36.06
EV/EBITx
43.26
50.01
58.31
63.20
64.18
70.72
67.24
67.17
70.56
17.41
11.52
67.24
63.69
75
7.39
FCF yield (avg)%
22.10
24.99
26.80
27.38
28.89
29.12
30.68
29.00
31.87
2.02
7.10
29.12
28.13
57
16.65
FCF margin%
16.50
14.29
14.28
15.07
13.67
13.33
14.23
15.32
12.51
7.18
25.62
13.67
14.28
68
1.412
FCF / Net incomex
1.158
1.322
1.497
1.716
1.727
1.754
1.938
2.052
2.228
0.601
1.744
1.938
1.722
19
18.53
ROIC%
7.32
4.86
6.08
8.12
9.26
9.10
9.97
7.89
5.40
28.19
25.49
9.10
8.01
10
8.76
Return on equity%
26.15
25.11
26.39
25.88
26.62
25.51
23.81
26.06
28.70
16.48
25.43
26.06
26.10
92
5.45
Return on assets%
26.84
28.21
30.10
29.11
30.83
30.76
33.56
32.72
30.27
8.01
8.03
30.83
30.18
26
1,252
EPS¥
1,396
1,557
1,631
1,654
1,635
1,797
1,771
1,679
1,864
1,392
1,352
2.42%
2.39%
—
20.98
EPS growth%
1.91
3.01
0.78
0.40
3.30
5.99
8.52
7.55
10.30
21.08
9.59
7.55
3.15
51
839.72
Bookvalue per sh¥
235.16
254.80
279.71
302.73
281.39
302.64
291.13
317.52
291.72
1,166
468.26
(0.74%)
2.82%
—
757.07
FCF per share¥
328.45
310.02
273.67
268.61
271.47
288.98
265.28
283.35
257.63
1,113
737.63
(0.83%)
(3.55%)
—
708.68
Dividend per sh¥
673.53
736.11
769.82
860.33
789.58
757.50
760.13
855.77
808.10
1,409
1,049
(1.24%)
1.04%
—
19.19
Div yield (avg)%
22.57
23.22
25.50
23.05
26.02
23.53
25.76
23.11
24.38
8.98
4.37
24.38
23.38
31
24.76
Payout ratio%
24.73
25.95
27.77
27.34
28.20
30.59
31.52
30.78
33.23
23.74
26.42
30.78
27.98
32
15.34
Shares (diluted)M
19.46
19.09
21.74
22.42
23.06
22.57
25.38
24.13
26.66
14.91
14.82
3.52%
5.11%
36
14.14
Buyback yield%
20.34
20.32
21.33
19.87
21.03
18.65
17.53
15.20
17.96
16.55
24.86
17.96
19.26
18
0.903
D/E ratiox
1.250
1.201
1.311
1.242
1.166
1.319
1.477
1.395
1.271
0.165
1.157
1.319
1.260
21
22.32
Enterprise value¥B
3.751
4.288
4.216
4.595
5.385
6.009
6.334
6.784
7.015
11.16
29.90
8.83%
6.79%
55
6.307
LT debt¥B
3.738
3.300
3.607
3.566
3.883
3.400
3.518
3.487
3.254
20.63
10.46
(1.82%)
(1.60%)
44
Revenue
¥50.75B
3.68%
1.00×
Cost of revenue
¥29.41B
3.62%
0.99×
Operating expenses
¥5.420B
4.63%
1.10×
Cash and investments
16.47%
Spread over hurdle
15.17%