3.348
Revenue¥B
7.013
6.954
7.090
7.196
7.078
7.269
7.473
7.612
7.776
7.929
3.669
2.30%
1.34%
29
20.78
Revenue growth%
22.74
21.95
23.57
22.08
24.19
23.64
20.86
23.44
21.94
22.95
15.11
22.95
22.84
24
27.04
Gross margin%
25.59
25.81
25.31
26.50
24.33
24.76
24.73
22.21
21.17
19.86
16.83
22.21
24.75
56
27.96
Operating margin%
0.40
1.93
0.40
2.61
4.39
6.64
4.71
4.70
1.89
3.11
10.72
4.70
2.86
73
6.93
Net margin%
21.94
21.41
23.83
23.98
22.46
22.99
21.67
21.29
23.48
21.40
27.10
21.67
22.20
47
37.86
P/E ratio (avg)x
35.62
34.45
38.30
35.25
38.85
40.95
41.02
43.62
44.24
41.91
8.850
41.91
39.90
10
23.89
EV/EBITx
9.382
9.247
10.48
11.62
11.77
13.34
14.30
13.18
13.40
15.29
33.19
13.40
12.47
71
13.12
FCF yield (avg)%
27.52
30.00
27.55
26.78
29.30
32.06
29.73
29.52
29.52
26.76
9.47
29.52
29.41
76
15.99
FCF margin%
0.40
0.40
0.40
3.13
1.29
1.85
2.40
2.66
4.44
4.51
9.78
2.66
2.13
69
1.292
FCF / Net incomex
1.453
1.373
1.504
1.616
1.670
1.965
1.938
2.119
2.077
2.240
1.682
2.077
1.804
84
23.46
ROIC%
5.41
7.43
4.73
2.34
0.40
0.40
1.86
0.40
1.79
0.91
19.13
0.91
1.83
84
16.35
Return on equity%
26.54
23.77
26.48
24.60
26.98
24.97
24.38
22.50
21.46
21.14
26.07
22.50
24.49
91
4.62
Return on assets%
10.61
11.77
13.64
13.75
12.62
12.95
15.84
16.05
17.62
15.52
14.69
15.84
13.69
22
232.30
EPS¥
79.42
76.33
78.84
84.18
86.27
98.27
106.65
103.29
109.65
104.25
242.29
3.86%
2.18%
—
7.64
EPS growth%
2.56
0.40
0.40
0.44
0.40
0.40
1.29
2.90
5.19
7.45
9.27
2.90
0.86
87
140.39
Bookvalue per sh¥
165.02
191.86
183.15
203.82
238.67
225.85
236.79
270.21
271.97
281.10
135.57
3.33%
5.55%
—
114.54
FCF per share¥
302.32
304.39
336.95
365.47
402.28
412.71
402.36
484.37
552.78
648.79
258.08
10.03%
9.01%
—
235.73
Dividend per sh¥
381.23
454.40
449.25
536.96
551.55
613.32
700.34
690.84
786.17
916.36
222.01
10.69%
10.73%
—
3.17
Div yield (avg)%
0.40
0.58
0.75
0.40
3.21
3.41
2.33
0.40
0.40
0.40
2.21
0.40
0.49
46
18.55
Payout ratio%
21.70
23.19
24.67
23.40
26.21
27.85
26.37
23.98
21.05
22.95
11.40
23.98
23.69
67
13.30
Shares (diluted)M
9.641
9.318
9.406
8.719
7.942
7.873
7.483
6.774
7.000
7.338
13.70
(1.57%)
(3.36%)
33
2.13
Buyback yield%
23.97
21.52
22.39
23.75
25.48
24.39
24.18
23.60
25.75
24.03
29.33
24.18
24.00
40
1.297
D/E ratiox
3.024
3.547
4.085
4.699
5.505
5.429
5.603
5.519
5.490
6.025
1.596
5.519
5.460
32
6.863
Enterprise value¥B
2.854
2.749
2.715
2.884
2.959
3.134
3.609
3.713
4.112
4.141
4.376
6.96%
5.44%
7
7.504
LT debt¥B
4.717
4.430
4.550
5.260
5.447
5.392
6.271
5.873
6.410
6.220
8.263
2.69%
3.52%
50
Revenue
¥7.929B
1.34%
1.00×
Cost of revenue
¥4.222B
1.32%
1.00×
Operating expenses
¥1.942B
2.09%
1.08×
Goodwill & intangibles
15.64%
Spread over hurdle
30.38%