3.369
Revenue¥B
9.311
9.285
9.341
9.344
9.283
9.460
9.591
9.362
9.156
9.159
3.516
(0.27%)
(0.07%)
12
2.80
Revenue growth%
18.75
18.89
17.35
16.03
14.94
12.66
15.62
14.71
12.93
10.38
18.43
12.93
15.28
94
6.97
Gross margin%
32.14
29.71
29.20
27.05
28.45
25.66
24.09
25.77
27.10
27.11
12.43
25.77
27.10
81
26.55
Operating margin%
5.82
7.17
8.89
6.40
3.46
3.51
4.09
6.08
3.57
4.58
24.27
4.09
5.20
50
17.26
Net margin%
25.16
26.17
25.69
25.49
25.70
23.76
26.30
23.59
24.27
24.00
25.64
24.00
25.32
38
32.64
P/E ratio (avg)x
57.68
60.38
61.05
63.87
76.80
85.27
89.64
94.25
103.1
122.8
9.780
94.25
81.03
22
12.65
EV/EBITx
8.650
8.993
9.402
10.37
10.38
10.49
11.90
12.01
12.30
13.60
10.12
12.01
10.44
58
27.73
FCF yield (avg)%
32.47
31.78
34.35
37.34
34.52
36.40
34.62
35.48
35.69
35.07
5.97
35.48
34.85
42
10.08
FCF margin%
26.69
25.28
25.49
23.99
23.32
21.88
21.93
20.17
17.37
17.29
9.55
20.17
22.63
66
0.344
FCF / Net incomex
1.000
0.947
0.932
1.022
1.157
1.108
1.262
1.404
1.420
1.451
0.711
1.404
1.133
9
13.81
ROIC%
28.84
29.90
29.20
26.69
28.12
29.51
27.03
27.08
29.81
29.01
29.69
29.01
28.92
90
18.53
Return on equity%
27.85
25.71
23.47
23.20
23.45
24.69
23.94
23.91
23.48
20.71
22.87
23.91
23.70
65
28.69
Return on assets%
7.79
8.30
6.28
4.40
4.47
7.09
8.19
10.66
13.24
15.97
16.23
10.66
7.99
13
284.88
EPS¥
157.06
185.84
193.46
219.71
251.38
276.94
306.69
354.01
374.56
422.21
316.79
10.93%
10.37%
—
10.97
EPS growth%
23.03
22.43
23.35
23.48
23.78
20.88
19.39
19.85
19.19
20.64
13.18
19.85
21.65
91
156.92
Bookvalue per sh¥
159.70
170.06
161.41
157.31
137.82
119.07
105.62
98.93
91.66
87.15
147.58
(8.76%)
(6.70%)
—
207.79
FCF per share¥
186.07
200.71
207.71
236.39
221.01
202.97
210.33
193.48
181.09
180.99
74.27
(3.92%)
(1.26%)
—
57.80
Dividend per sh¥
93.01
105.62
125.68
137.27
150.16
179.27
191.83
224.56
222.09
260.35
191.31
11.64%
10.72%
—
21.70
Div yield (avg)%
2.46
0.89
0.40
0.40
0.40
1.19
0.40
2.89
5.72
7.15
28.21
2.89
1.04
74
26.44
Payout ratio%
21.70
24.66
22.76
24.63
26.40
24.63
22.82
21.67
21.34
23.53
22.94
22.82
23.17
48
8.487
Shares (diluted)M
8.503
7.861
8.906
9.016
9.686
9.899
9.863
11.17
11.12
11.23
8.128
3.00%
2.15%
65
8.43
Buyback yield%
16.09
17.45
18.64
19.23
18.38
15.64
15.20
16.59
17.24
19.83
9.20
16.59
17.35
48
0.404
D/E ratiox
1.700
2.001
2.249
2.563
2.684
3.130
3.531
3.879
3.919
4.314
0.719
3.879
2.907
35
4.297
Enterprise value¥B
2.678
2.696
2.959
2.592
2.659
2.610
2.777
2.848
2.764
2.505
5.413
(1.19%)
(0.77%)
50
1.073
LT debt¥B
3.062
3.374
3.372
3.345
3.849
3.980
4.186
4.109
4.299
4.510
5.834
3.22%
4.87%
36
Revenue
¥9.159B
(0.07%)
1.00×
Cost of revenue
¥4.786B
0.12%
1.02×
Operating expenses
¥1.989B
0.26%
1.03×
Goodwill & intangibles
14.55%
Property and equipment
13.90%
Spread over hurdle
18.37%