3.279
Revenue¥B
5.457
5.727
5.930
6.313
6.520
6.980
7.269
7.688
8.102
8.327
3.443
5.02%
4.91%
90
13.99
Revenue growth%
17.82
15.45
16.44
13.90
12.84
10.45
12.12
13.45
13.16
14.22
22.97
13.16
13.67
72
24.85
Gross margin%
2.18
4.18
6.22
7.85
8.86
6.08
6.91
8.50
8.28
9.71
7.53
8.28
7.38
87
27.62
Operating margin%
25.22
26.29
25.81
26.76
29.67
31.12
29.35
27.44
28.88
31.36
29.72
29.35
28.16
65
9.10
Net margin%
22.58
20.29
21.88
23.38
21.52
23.51
24.25
26.96
24.00
24.57
20.70
24.25
23.45
26
16.93
P/E ratio (avg)x
4.720
4.607
4.153
4.429
4.518
4.593
4.474
4.400
4.000
3.927
35.34
4.400
4.452
31
13.76
EV/EBITx
24.35
28.66
32.84
37.26
36.74
44.13
46.62
48.90
53.11
55.79
26.11
48.90
40.69
85
13.70
FCF yield (avg)%
2.47
2.61
3.22
5.99
3.00
1.94
4.60
4.60
1.68
0.40
11.48
1.94
2.80
58
21.84
FCF margin%
15.30
13.25
16.10
17.44
14.75
14.71
15.52
15.53
16.80
16.43
9.60
15.53
15.53
10
0.861
FCF / Net incomex
0.652
0.742
0.758
0.709
0.791
0.892
1.010
1.087
1.235
1.212
0.358
1.087
0.841
38
21.75
ROIC%
6.96
4.61
6.18
7.43
4.92
2.48
0.40
0.40
1.44
3.46
5.11
1.44
4.03
36
10.69
Return on equity%
22.88
24.57
27.56
29.50
29.63
30.54
29.12
26.60
23.71
23.89
2.38
26.60
27.08
35
17.01
Return on assets%
17.25
15.47
15.57
14.86
12.60
10.18
12.80
10.09
12.90
13.67
9.62
12.80
13.28
19
14.40
EPS¥
49.54
51.01
48.23
48.24
53.01
58.82
55.84
52.44
61.02
70.69
15.02
5.93%
4.15%
—
14.30
EPS growth%
16.72
18.15
18.42
16.25
16.62
17.95
16.04
17.83
15.58
13.30
19.63
16.04
16.67
58
36.21
Bookvalue per sh¥
41.83
40.67
43.61
40.45
39.30
34.44
32.37
28.77
31.22
27.46
39.50
(6.91%)
(3.64%)
—
28.95
FCF per share¥
31.81
35.96
39.26
41.15
41.59
41.38
45.27
53.25
59.99
60.94
28.69
7.94%
7.87%
—
37.61
Dividend per sh¥
98.77
110.65
121.92
137.04
161.96
194.62
195.18
223.14
242.06
292.14
41.36
12.52%
12.46%
—
26.06
Div yield (avg)%
13.23
10.62
10.33
7.80
8.99
10.61
12.54
14.04
15.32
15.47
2.51
14.04
11.58
54
21.62
Payout ratio%
18.87
21.44
18.92
16.46
18.29
20.74
19.83
20.66
20.41
21.38
20.20
20.66
20.12
42
97.17
Shares (diluted)M
69.33
71.86
66.05
60.03
54.01
56.56
59.95
65.86
64.50
67.07
94.07
4.43%
(0.22%)
7
15.50
Buyback yield%
26.89
28.34
30.68
28.89
31.26
33.35
33.99
31.26
31.88
33.10
14.10
33.10
31.26
47
0.474
D/E ratiox
2.122
2.314
2.195
1.955
1.748
1.904
1.971
2.155
2.353
2.237
0.485
2.155
2.139
40
5.872
Enterprise value¥B
7.983
7.669
7.912
7.443
8.332
8.879
7.941
8.905
9.368
9.796
8.343
3.29%
2.41%
12
8.764
LT debt¥B
1.374
1.289
1.327
1.524
1.714
1.668
1.871
1.751
1.881
2.013
7.281
3.27%
5.34%
84
Revenue
¥8.327B
4.91%
1.00×
Cost of revenue
¥4.351B
4.91%
1.00×
Operating expenses
¥1.580B
4.71%
0.98×
Spread over hurdle
10.84%