12.86
Revenue¥B
15.85
17.14
18.67
20.65
22.88
25.00
27.61
30.22
32.14
35.49
13.98
9.17%
9.12%
74
6.52
Revenue growth%
0.40
0.40
0.72
0.40
2.36
2.22
3.47
3.68
1.12
0.57
3.54
2.22
0.92
94
22.62
Gross margin%
2.59
2.12
2.79
1.29
0.40
0.40
0.40
1.44
2.70
4.77
4.30
1.44
1.78
26
27.87
Operating margin%
11.44
12.35
11.43
13.63
12.88
15.82
17.99
17.58
19.60
16.81
5.64
17.58
14.72
52
16.21
Net margin%
24.14
24.85
25.08
24.54
22.13
19.48
17.48
14.50
16.68
14.75
19.80
16.68
20.81
66
15.75
P/E ratio (avg)x
41.75
40.38
39.31
39.94
46.55
45.63
43.61
44.90
50.59
57.91
34.13
45.63
44.25
64
32.53
EV/EBITx
25.34
29.69
29.77
31.11
34.92
33.31
33.21
35.62
37.74
37.69
31.85
35.62
33.26
66
2.92
FCF yield (avg)%
16.30
17.49
20.32
20.23
22.36
21.36
19.82
17.56
16.26
16.69
9.77
17.56
18.69
47
11.18
FCF margin%
28.86
27.91
30.01
31.08
30.82
28.32
30.05
30.47
31.59
30.20
20.86
30.20
30.12
56
0.252
FCF / Net incomex
1.737
1.782
1.853
1.961
2.048
2.305
2.440
2.706
2.845
3.015
1.187
2.706
2.176
52
5.49
ROIC%
8.06
9.30
11.98
13.91
12.46
9.89
7.11
5.45
8.07
8.01
27.29
8.01
8.69
42
18.97
Return on equity%
15.35
17.99
18.61
16.53
14.95
14.50
16.70
19.58
21.35
24.34
10.65
19.58
17.35
52
11.19
Return on assets%
25.19
26.72
25.28
25.63
23.46
22.56
21.18
20.95
20.96
19.15
19.63
20.96
23.01
68
1,108
EPS¥
1,334
1,465
1,724
1,974
2,306
2,313
2,375
2,670
3,075
3,563
1,149
9.09%
11.45%
—
22.15
EPS growth%
20.25
22.09
22.22
20.65
19.31
16.88
16.54
14.42
12.18
9.61
14.45
14.42
18.09
26
965.63
Bookvalue per sh¥
1,877
2,154
2,481
2,709
3,221
3,401
3,333
3,861
4,167
4,460
419.20
6.72%
10.97%
—
607.64
FCF per share¥
307.78
293.61
299.48
321.78
291.65
301.71
278.73
273.28
250.62
284.94
234.89
(0.46%)
0.14%
—
873.20
Dividend per sh¥
282.05
302.45
298.74
311.22
343.17
385.40
407.58
483.56
518.80
606.69
1,293
12.07%
8.04%
—
6.28
Div yield (avg)%
22.33
21.46
23.47
21.78
24.32
23.16
24.53
23.63
21.89
23.42
26.23
23.42
23.29
37
13.77
Payout ratio%
11.37
12.18
12.22
13.23
10.70
11.80
10.20
7.83
8.97
9.40
6.50
9.40
11.03
24
11.96
Shares (diluted)M
14.13
13.34
14.49
13.65
14.03
12.25
11.78
11.63
10.75
11.56
11.74
(3.81%)
(1.56%)
39
8.59
Buyback yield%
20.98
23.54
24.31
27.25
28.00
27.30
26.53
24.09
24.58
25.01
9.05
25.01
24.79
10
0.562
D/E ratiox
1.257
1.296
1.350
1.622
1.918
2.279
2.471
2.468
2.511
2.872
1.741
2.471
2.098
61
29.39
Enterprise value¥B
21.49
21.71
21.05
20.41
22.05
21.98
20.10
19.03
18.22
19.73
17.65
(2.20%)
(1.71%)
27
13.18
LT debt¥B
22.49
25.89
27.01
30.26
31.17
35.01
37.61
39.40
44.59
46.72
7.264
8.43%
9.12%
50
Revenue
¥35.49B
9.12%
1.00×
Cost of revenue
¥17.97B
8.70%
0.96×
Operating expenses
¥7.144B
9.81%
1.06×
Cash and investments
14.07%
Spread over hurdle
35.34%