908.5
Revenue¥B
907.7
939.9
996.3
1,042
1,091
1,168
1,242
1,334
1,403
1,497
982.5
6.54%
5.76%
75
6.41
Revenue growth%
22.38
23.06
22.64
23.46
20.57
22.27
20.28
19.90
18.61
16.48
3.31
19.90
21.42
8
5.31
Gross margin%
12.47
15.22
17.35
18.85
21.34
22.18
23.01
21.50
19.78
19.92
6.34
21.50
19.85
44
27.87
Operating margin%
19.76
20.24
19.64
16.78
17.21
14.48
14.46
13.99
11.97
9.97
11.17
13.99
15.63
68
27.86
Net margin%
17.07
19.85
17.16
16.84
18.13
17.86
18.36
20.11
19.37
16.94
26.70
18.36
17.99
91
9.331
P/E ratio (avg)x
23.75
23.61
21.52
18.23
16.88
15.86
16.15
14.20
13.69
12.01
33.09
14.20
16.52
64
25.08
EV/EBITx
26.55
30.69
33.80
38.96
45.38
52.20
62.50
61.37
71.86
76.64
6.243
62.50
48.79
41
3.89
FCF yield (avg)%
18.30
20.89
20.25
22.78
22.15
21.94
24.84
24.77
24.34
23.78
5.18
24.34
22.46
26
29.21
FCF margin%
15.68
12.78
9.83
7.28
9.65
11.16
10.05
9.32
11.61
13.89
4.02
11.16
10.60
52
0.114
FCF / Net incomex
1.195
1.253
1.179
1.216
1.301
1.284
1.363
1.352
1.484
1.358
0.477
1.358
1.292
92
10.79
ROIC%
19.07
18.40
21.35
22.54
19.92
19.51
18.73
16.88
16.58
16.38
9.05
16.88
18.90
42
2.76
Return on equity%
26.67
27.15
28.46
31.35
32.23
30.90
27.92
30.65
30.52
28.77
17.80
30.52
29.64
74
16.97
Return on assets%
11.71
11.03
9.49
10.41
8.24
11.02
11.91
9.91
8.51
5.73
2.28
9.91
10.16
36
301.90
EPS¥
105.46
101.19
96.77
92.81
84.50
90.95
86.02
81.40
87.86
91.90
310.35
1.70%
(0.95%)
—
13.76
EPS growth%
4.90
5.88
8.63
10.03
11.78
13.82
15.59
14.70
14.21
11.52
24.26
14.21
11.65
60
91.36
Bookvalue per sh¥
135.77
136.17
141.75
159.96
157.99
176.83
201.92
218.75
241.76
241.74
297.81
8.88%
7.06%
—
214.83
FCF per share¥
433.30
476.32
490.74
530.19
566.64
599.37
701.45
729.23
750.82
746.07
338.10
5.66%
5.62%
—
78.64
Dividend per sh¥
333.14
314.72
304.33
286.79
267.80
283.90
300.05
301.67
322.46
317.38
229.24
3.46%
(0.85%)
—
5.52
Div yield (avg)%
18.33
19.62
21.04
23.03
20.54
19.25
16.80
18.03
17.61
16.00
13.08
17.61
18.79
23
20.64
Payout ratio%
0.40
3.20
4.47
5.41
3.21
3.62
5.20
6.33
8.80
11.37
24.89
6.33
4.84
24
1.277
Shares (diluted)B
1.274
1.169
1.254
1.208
1.292
1.282
1.197
1.186
1.202
1.242
1.265
(0.79%)
(0.55%)
64
10.80
Buyback yield%
25.40
22.41
20.49
22.39
20.78
19.02
17.49
19.27
20.12
19.17
8.60
19.17
20.31
50
1.437
D/E ratiox
0.760
0.856
0.924
0.904
0.911
0.993
1.113
1.153
1.212
1.232
0.364
1.153
0.958
26
606.7
Enterprise value¥B
1,582
1,797
1,749
2,024
1,982
2,344
2,503
2,578
2,958
3,388
401.6
11.32%
9.73%
81
1,396
LT debt¥B
915.7
1,028
1,083
1,198
1,154
1,128
1,151
1,147
1,295
1,453
1,474
4.71%
5.93%
81
Revenue
¥1.497T
5.76%
1.00×
Cost of revenue
¥1.024T
5.51%
0.98×
Operating expenses
¥262.7B
5.81%
1.01×
Cash and investments
14.10%
Spread over hurdle
(1.43%)