2.611
Revenue¥B
3.351
3.469
3.627
3.704
3.764
3.824
3.889
3.885
3.906
4.035
2.907
1.40%
2.06%
28
26.76
Revenue growth%
2.62
1.32
0.83
0.40
0.40
0.40
2.13
2.84
4.50
5.80
16.98
2.84
1.73
27
21.28
Gross margin%
21.26
21.59
19.14
20.62
20.10
18.67
16.61
14.16
13.58
16.04
23.10
16.04
18.91
81
8.44
Operating margin%
29.61
27.64
29.41
29.76
31.59
29.57
32.55
34.06
35.78
33.41
5.32
33.41
30.67
12
10.52
Net margin%
7.95
7.08
5.63
6.73
7.58
7.48
9.01
10.62
11.47
14.21
22.40
10.62
7.77
85
19.55
P/E ratio (avg)x
24.45
26.24
26.46
25.90
23.19
21.03
21.43
19.22
19.13
19.26
18.93
19.26
22.31
76
11.12
EV/EBITx
18.92
18.52
20.53
22.47
23.25
23.69
24.35
24.54
25.62
26.65
23.42
24.54
23.47
39
9.70
FCF yield (avg)%
17.32
16.72
13.83
12.47
13.76
14.68
13.41
12.63
10.08
9.89
4.94
12.63
13.58
73
6.23
FCF margin%
7.13
9.49
9.85
9.67
6.98
6.96
8.90
11.11
8.27
8.71
26.87
8.71
8.81
43
0.995
FCF / Net incomex
1.834
1.720
1.793
1.992
2.050
1.965
1.955
2.265
2.192
2.032
0.955
2.032
1.979
46
7.37
ROIC%
15.70
15.02
12.44
12.35
12.59
14.23
13.64
14.59
17.21
17.48
11.42
14.59
14.41
32
5.07
Return on equity%
27.09
29.80
29.62
30.88
33.60
34.20
35.45
37.52
35.02
37.70
20.89
35.45
33.90
82
19.46
Return on assets%
1.63
0.46
0.97
1.51
3.49
1.94
0.58
1.06
2.15
4.81
12.85
1.94
1.57
71
48.96
EPS¥
335.62
312.70
332.78
384.09
445.20
508.33
488.90
564.57
540.01
525.86
54.04
3.39%
4.69%
—
21.16
EPS growth%
19.68
17.11
20.04
20.11
19.82
20.83
21.18
23.11
22.00
19.72
16.16
21.18
20.08
68
71.75
Bookvalue per sh¥
75.41
90.89
103.50
117.74
118.69
136.52
146.96
155.52
158.93
190.41
278.30
9.92%
10.08%
—
69.33
FCF per share¥
77.53
73.59
78.40
79.40
89.71
90.21
98.33
98.52
108.67
127.05
259.12
7.21%
6.65%
—
96.40
Dividend per sh¥
159.05
150.46
173.78
185.49
183.70
201.51
195.60
210.30
215.30
235.12
167.49
5.06%
4.65%
—
6.34
Div yield (avg)%
17.91
16.86
15.29
14.61
14.51
15.83
15.83
16.84
17.74
15.12
6.65
15.83
15.83
75
15.56
Payout ratio%
16.64
19.53
21.01
23.53
23.92
25.24
25.66
28.34
29.87
30.25
18.24
28.34
24.58
12
8.410
Shares (diluted)M
12.74
12.58
12.23
13.20
14.86
17.00
19.63
22.97
22.52
26.42
8.343
12.19%
8.00%
57
14.83
Buyback yield%
13.53
14.33
16.59
17.06
14.31
12.28
10.37
10.52
10.90
10.30
29.38
10.52
12.91
17
1.651
D/E ratiox
0.546
0.589
0.589
0.638
0.616
0.547
0.526
0.519
0.518
0.551
1.221
0.526
0.549
64
0.705
Enterprise value¥B
5.338
5.773
5.822
6.924
7.369
7.160
8.170
9.232
10.50
11.32
0.436
8.97%
8.53%
10
0.218
LT debt¥B
2.150
2.289
2.152
2.131
1.854
1.760
1.896
1.855
1.904
1.718
2.467
(1.51%)
(1.41%)
25
Revenue
¥4.035B
2.06%
1.00×
Cost of revenue
¥2.298B
2.12%
1.01×
Operating expenses
¥562.5M
1.75%
0.97×
Cash and investments
19.22%
Goodwill & intangibles
17.26%
Spread over hurdle
41.83%