7.030
Revenue¥B
3.782
4.120
4.549
4.974
5.288
5.717
6.064
6.447
7.076
7.597
7.488
7.52%
8.29%
51
26.53
Revenue growth%
2.85
3.27
2.72
2.81
0.56
0.68
0.64
0.40
1.87
0.40
24.28
0.64
1.27
82
16.11
Gross margin%
20.56
18.83
19.88
21.81
23.97
22.66
24.10
23.56
23.56
25.22
16.08
23.56
23.11
51
6.96
Operating margin%
20.97
18.75
21.53
19.26
17.10
17.01
14.19
16.15
16.75
14.94
26.75
16.15
17.05
6
27.92
Net margin%
15.61
13.88
16.14
18.87
18.75
20.06
21.28
20.61
18.48
16.79
11.30
20.06
18.62
66
15.62
P/E ratio (avg)x
31.80
34.35
31.06
29.11
27.55
27.26
27.25
29.45
26.77
28.52
34.45
27.26
28.82
50
12.46
EV/EBITx
12.93
12.88
13.64
16.23
16.55
19.46
21.11
24.01
25.12
29.34
32.10
24.01
18.00
76
4.76
FCF yield (avg)%
21.36
21.13
21.88
21.95
24.83
22.50
25.35
25.38
22.56
21.30
18.15
22.56
22.22
47
20.16
FCF margin%
29.02
30.45
30.71
28.86
30.11
30.32
29.25
29.70
28.25
28.62
24.63
29.25
29.47
85
1.602
FCF / Net incomex
1.371
1.380
1.578
1.521
1.690
1.629
1.606
1.500
1.485
1.695
0.831
1.606
1.550
65
22.38
ROIC%
21.18
23.72
25.55
25.12
24.10
25.08
26.85
25.40
25.01
27.99
28.11
25.40
25.10
70
27.77
Return on equity%
26.80
27.21
26.32
27.06
26.70
25.13
27.77
27.89
28.44
29.11
24.56
27.89
27.14
54
15.06
Return on assets%
20.06
18.78
17.63
14.69
12.67
11.98
10.70
11.13
8.92
9.50
27.40
10.70
12.32
54
189.28
EPS¥
109.96
111.86
102.37
92.64
89.66
75.78
77.90
71.08
67.34
69.86
195.15
(4.87%)
(5.77%)
—
9.15
EPS growth%
14.08
12.23
12.18
11.51
11.42
9.00
9.76
7.75
7.10
6.79
11.76
7.75
10.59
56
110.30
Bookvalue per sh¥
389.95
463.81
531.19
599.14
703.33
681.02
754.43
732.70
715.32
729.02
179.48
0.72%
6.83%
—
175.75
FCF per share¥
556.68
645.22
759.27
796.35
828.65
817.61
833.89
983.95
1,021
1,140
46.09
6.59%
9.50%
—
325.24
Dividend per sh¥
308.18
354.88
331.33
323.21
353.73
391.28
399.09
437.92
504.68
511.03
71.99
7.64%
6.55%
—
15.56
Div yield (avg)%
18.48
21.14
23.23
21.21
22.33
19.83
20.18
18.90
17.93
16.25
21.27
18.90
20.00
47
29.42
Payout ratio%
20.78
23.46
25.87
26.97
29.10
28.35
25.71
25.14
24.11
24.73
13.40
25.14
25.43
86
8.614
Shares (diluted)M
7.331
7.505
7.487
7.828
8.787
9.011
9.333
10.39
10.51
9.850
8.369
2.31%
2.24%
69
9.51
Buyback yield%
1.54
0.90
2.51
0.73
1.72
3.30
0.75
0.40
3.06
2.23
22.75
2.23
1.63
92
1.383
D/E ratiox
1.578
1.449
1.528
1.407
1.567
1.806
1.970
1.901
1.825
1.834
0.370
1.834
1.692
19
3.129
Enterprise value¥B
7.754
7.812
8.576
8.722
8.310
9.268
8.787
9.144
8.806
9.734
5.575
3.22%
1.88%
14
7.870
LT debt¥B
6.442
6.708
7.486
8.494
9.258
9.465
9.499
8.720
9.584
10.30
4.872
2.16%
5.72%
76
Revenue
¥7.597B
8.29%
1.00×
Cost of revenue
¥3.737B
8.36%
1.01×
Operating expenses
¥1.370B
8.37%
1.01×
Cash and investments
17.21%
Spread over hurdle
(0.94%)