3.025
Revenue¥B
3.179
3.223
3.317
3.318
3.448
3.496
3.621
3.766
3.792
3.790
3.272
1.91%
2.04%
10
21.92
Revenue growth%
9.23
10.20
9.49
12.27
12.36
9.75
12.73
10.30
12.09
10.15
6.55
10.30
10.25
26
4.44
Gross margin%
5.70
2.83
4.16
5.64
8.49
9.41
7.57
7.46
8.14
10.64
21.27
8.14
7.51
43
3.25
Operating margin%
25.10
22.25
22.09
19.43
16.82
17.51
17.05
15.31
14.97
12.41
7.57
15.31
17.28
82
14.55
Net margin%
25.67
25.28
26.24
28.04
27.50
28.25
30.46
30.95
28.94
26.04
11.52
28.94
27.77
57
21.07
P/E ratio (avg)x
35.12
41.69
45.20
46.44
55.65
64.46
63.92
76.28
79.89
92.50
32.64
76.28
59.78
84
28.35
EV/EBITx
11.66
11.78
11.66
12.94
14.73
14.46
15.55
14.92
16.67
18.05
16.13
15.55
14.59
56
11.25
FCF yield (avg)%
26.45
26.01
25.64
23.00
20.96
23.03
21.36
23.56
21.63
22.15
25.95
22.15
23.02
84
18.03
FCF margin%
16.82
19.23
21.44
18.48
18.79
17.36
16.89
14.78
13.12
12.71
26.09
14.78
17.13
68
1.516
FCF / Net incomex
0.713
0.681
0.734
0.691
0.735
0.762
0.645
0.602
0.645
0.691
1.694
0.645
0.691
68
29.05
ROIC%
15.92
16.98
15.70
16.35
13.39
15.00
16.46
13.82
15.41
12.79
22.76
15.00
15.55
16
7.67
Return on equity%
27.44
26.53
24.45
26.46
27.02
24.77
25.16
23.09
20.58
17.84
3.97
23.09
24.97
49
19.53
Return on assets%
20.17
21.05
23.58
24.62
27.37
25.01
23.71
22.07
23.07
22.31
17.07
23.07
23.32
29
130.55
EPS¥
425.64
494.04
536.32
601.64
671.40
640.63
659.78
757.18
878.78
812.24
142.39
3.88%
7.90%
—
23.66
EPS growth%
14.39
11.97
14.12
13.12
10.35
9.08
7.16
4.93
6.03
5.44
15.61
6.03
9.72
33
94.15
Bookvalue per sh¥
217.77
236.43
256.57
242.59
241.93
232.30
250.46
212.85
223.87
196.23
333.24
(4.10%)
(1.24%)
—
157.33
FCF per share¥
352.90
395.43
452.19
503.97
560.91
597.46
693.30
672.93
762.50
754.24
254.60
6.10%
8.45%
—
244.33
Dividend per sh¥
115.41
120.49
128.16
134.61
131.79
139.79
144.28
151.96
141.25
133.54
286.72
0.26%
1.00%
—
28.21
Div yield (avg)%
31.81
29.75
32.51
31.41
31.18
31.79
30.61
28.38
29.43
31.20
8.43
30.61
31.19
28
27.38
Payout ratio%
22.42
22.39
22.78
24.70
23.55
24.08
25.90
23.59
24.85
26.79
5.50
24.85
23.83
51
3.455
Shares (diluted)M
2.955
2.696
2.351
2.480
2.326
2.116
1.812
1.530
1.552
1.526
3.640
(8.08%)
(7.27%)
54
11.31
Buyback yield%
8.72
7.93
6.18
4.83
1.85
1.26
0.40
0.40
0.40
0.40
8.02
0.40
1.56
47
1.716
D/E ratiox
0.344
0.350
0.380
0.401
0.434
0.443
0.415
0.388
0.422
0.468
0.603
0.422
0.408
28
1.180
Enterprise value¥B
0.690
0.786
0.826
0.895
1.028
0.970
0.922
0.875
0.866
0.960
3.440
(1.37%)
4.07%
85
2.644
LT debt¥B
4.077
4.051
3.960
4.354
3.927
3.796
4.080
3.744
4.051
4.371
2.046
2.16%
1.53%
14
Revenue
¥3.790B
2.04%
1.00×
Cost of revenue
¥2.467B
1.68%
0.97×
Operating expenses
¥576.0M
2.96%
1.09×
Goodwill & intangibles
15.83%
Spread over hurdle
(0.68%)