4.015
Revenue¥B
6.415
6.703
7.159
7.369
7.878
8.447
8.754
9.269
9.667
10.06
4.249
5.02%
5.14%
23
8.80
Revenue growth%
20.26
19.11
16.21
16.47
15.31
17.57
20.54
18.69
16.21
18.10
21.01
18.10
17.83
30
27.24
Gross margin%
7.41
8.53
7.99
6.47
5.47
3.19
0.40
2.51
5.13
4.86
14.33
3.19
5.30
49
12.17
Operating margin%
32.23
33.39
31.15
32.89
33.14
35.04
36.08
38.55
37.58
39.44
20.13
37.58
34.22
45
26.30
Net margin%
5.06
7.80
7.56
8.05
9.30
10.50
10.40
13.09
10.78
8.17
27.91
10.50
8.74
26
15.71
P/E ratio (avg)x
16.88
18.57
21.37
23.09
23.79
23.36
22.59
22.50
23.73
25.00
30.19
23.36
22.84
93
30.44
EV/EBITx
6.205
5.523
5.234
4.577
3.868
3.915
3.947
4.167
3.812
3.580
37.56
3.915
4.057
93
3.42
FCF yield (avg)%
21.70
23.29
23.07
21.73
21.82
23.04
23.30
22.13
19.74
17.98
29.30
22.13
21.98
65
10.30
FCF margin%
12.11
12.85
15.74
18.63
16.54
18.21
15.44
16.16
15.55
12.65
13.80
15.55
15.65
15
1.390
FCF / Net incomex
0.529
0.522
0.461
0.481
0.512
0.469
0.403
0.358
0.349
0.324
1.676
0.358
0.465
78
25.27
ROIC%
33.60
31.25
31.74
29.78
28.19
29.05
28.47
25.68
24.22
26.55
6.41
26.55
28.76
19
21.67
Return on equity%
14.56
14.49
15.64
17.97
19.69
19.72
20.88
18.74
19.63
21.20
24.14
19.72
19.19
71
23.14
Return on assets%
17.73
19.42
18.22
19.97
17.94
16.38
16.63
18.42
17.53
18.51
19.62
17.53
18.08
67
34.15
EPS¥
75.21
79.55
85.01
79.20
89.64
97.41
89.33
82.46
91.16
87.65
35.12
(0.45%)
0.74%
—
14.30
EPS growth%
6.95
4.89
5.58
4.34
1.66
1.28
0.76
0.40
0.95
0.40
28.98
0.76
1.47
78
48.49
Bookvalue per sh¥
58.30
60.03
54.42
51.87
52.93
51.58
47.36
47.85
47.76
49.16
135.05
(1.47%)
(2.46%)
—
173.91
FCF per share¥
224.54
241.34
280.03
308.49
340.15
333.16
332.45
332.02
344.57
377.31
93.10
2.10%
6.08%
—
198.26
Dividend per sh¥
98.24
85.85
81.60
82.95
87.91
91.26
92.11
80.75
79.77
73.42
46.45
(3.54%)
(2.97%)
—
12.73
Div yield (avg)%
31.25
34.18
36.91
34.04
34.10
35.32
37.47
34.49
36.50
35.27
12.65
35.32
34.88
82
29.82
Payout ratio%
3.37
0.88
0.40
2.76
4.54
4.65
5.43
5.35
2.69
5.56
15.82
5.35
3.96
67
38.12
Shares (diluted)M
34.70
34.60
34.12
33.70
29.94
26.00
25.79
23.72
23.46
25.33
38.00
(3.28%)
(3.36%)
72
9.51
Buyback yield%
6.29
8.87
6.49
8.73
8.60
10.13
10.35
9.43
10.47
9.57
28.00
10.13
9.15
30
0.449
D/E ratiox
1.255
1.146
0.990
0.898
0.864
0.748
0.684
0.638
0.556
0.482
1.201
0.638
0.806
85
6.500
Enterprise value¥B
6.655
6.991
8.133
8.546
8.750
8.785
10.64
12.82
13.90
16.47
2.685
13.48%
10.47%
77
6.104
LT debt¥B
7.790
7.874
8.123
8.727
9.251
9.885
9.648
10.26
8.756
7.759
1.376
(3.46%)
(0.47%)
32
Revenue
¥10.06B
5.14%
1.00×
Cost of revenue
¥6.538B
5.31%
1.02×
Operating expenses
¥1.883B
4.65%
0.95×
Cash and investments
15.44%
Spread over hurdle
(1.49%)