6.072
Revenue¥B
3.671
3.959
4.153
4.389
4.709
4.945
5.251
5.679
5.956
6.502
6.756
6.66%
6.82%
52
8.51
Revenue growth%
16.49
14.45
12.86
15.08
15.67
15.51
17.45
17.96
17.08
15.57
4.71
17.08
15.62
55
13.11
Gross margin%
12.47
11.80
10.81
8.06
7.10
5.81
7.47
4.53
2.86
1.77
12.32
4.53
7.29
14
25.01
Operating margin%
32.88
31.66
31.35
33.43
32.61
29.91
30.05
30.20
29.91
31.81
24.70
30.05
31.51
61
24.32
Net margin%
12.37
13.23
15.91
12.99
10.69
10.31
10.16
7.24
9.43
8.01
22.91
9.43
10.50
46
21.87
P/E ratio (avg)x
18.92
17.99
18.80
18.49
18.26
19.86
22.28
22.71
21.35
21.87
19.51
21.87
19.39
42
15.19
EV/EBITx
25.76
26.87
25.60
22.21
19.57
18.88
18.23
15.68
16.90
18.40
28.62
18.23
19.23
39
24.79
FCF yield (avg)%
13.15
11.24
11.23
9.40
10.82
10.10
10.05
7.10
9.39
9.96
17.13
9.96
10.07
90
27.50
FCF margin%
0.40
1.23
2.20
2.60
2.98
4.61
2.31
1.73
0.40
2.56
18.29
2.31
2.26
27
1.089
FCF / Net incomex
1.332
1.483
1.503
1.563
1.581
1.607
1.660
1.669
1.813
1.845
0.848
1.669
1.594
52
25.11
ROIC%
25.78
27.20
28.99
26.96
28.83
29.85
27.21
26.81
29.18
26.37
9.51
27.21
27.21
12
25.59
Return on equity%
14.01
11.18
11.58
11.17
13.61
16.12
18.18
18.18
20.25
19.50
19.40
18.18
15.07
89
12.89
Return on assets%
28.94
27.87
28.37
25.63
26.39
26.75
25.32
24.71
24.09
24.09
2.67
24.71
26.01
78
344.86
EPS¥
300.37
297.82
346.32
350.42
400.30
474.59
503.19
573.71
616.72
701.24
374.54
11.87%
10.80%
—
27.08
EPS growth%
11.69
12.32
15.20
13.14
11.05
13.42
14.95
12.73
14.07
12.21
23.53
13.42
12.93
29
250.37
Bookvalue per sh¥
483.74
431.54
426.84
431.17
421.37
397.35
391.67
341.12
362.90
345.61
230.59
(3.89%)
(2.65%)
—
94.11
FCF per share¥
637.59
726.36
793.26
783.55
883.32
832.27
904.12
945.76
946.04
1,028
241.89
3.07%
5.32%
—
64.88
Dividend per sh¥
83.28
76.96
74.55
70.91
74.83
67.00
59.19
63.77
65.91
68.16
114.88
(1.85%)
(3.41%)
—
28.81
Div yield (avg)%
17.03
18.54
18.29
15.41
14.14
16.49
16.60
14.93
15.63
13.42
20.36
15.63
16.06
6
10.54
Payout ratio%
10.22
11.06
12.19
12.76
15.05
16.43
19.15
18.66
16.09
13.37
18.12
16.43
14.21
74
17.29
Shares (diluted)M
25.79
26.06
25.84
30.03
32.35
35.89
42.04
42.61
42.45
41.41
17.97
5.06%
5.28%
80
12.59
Buyback yield%
18.59
17.67
15.46
13.24
14.99
16.01
13.85
15.11
13.33
11.12
15.01
13.85
15.05
69
1.681
D/E ratiox
0.702
0.735
0.724
0.720
0.762
0.768
0.801
0.743
0.802
0.753
1.385
0.768
0.748
43
1.147
Enterprise value¥B
2.586
2.943
3.007
3.193
3.482
3.419
3.557
3.925
4.607
5.063
3.803
7.78%
8.35%
37
1.102
LT debt¥B
8.440
8.629
8.743
8.385
7.629
7.939
9.054
10.15
9.981
11.03
2.958
7.66%
3.69%
76
Revenue
¥6.502B
6.82%
1.00×
Cost of revenue
¥2.995B
6.55%
0.98×
Operating expenses
¥1.614B
6.78%
1.00×
Spread over hurdle
(1.85%)