3.216
Revenue¥B
3.658
3.940
4.139
4.304
4.480
4.780
5.056
5.363
5.786
6.211
3.590
6.75%
6.27%
83
11.08
Revenue growth%
28.97
28.16
25.48
24.00
26.09
26.94
29.83
32.62
33.31
34.84
5.36
32.62
28.57
38
6.29
Gross margin%
4.22
1.59
3.74
6.20
8.12
9.77
11.27
8.89
8.03
7.81
26.57
8.89
7.92
62
18.41
Operating margin%
18.49
18.92
21.55
19.71
20.37
17.70
16.60
17.90
15.83
14.70
14.56
16.60
18.20
33
7.89
Net margin%
14.06
13.56
14.93
15.50
12.73
12.92
11.63
10.55
9.15
7.54
24.62
10.55
12.83
11
18.96
P/E ratio (avg)x
34.82
33.80
30.07
28.95
25.25
23.83
25.01
25.16
27.76
26.16
23.46
25.16
26.96
43
18.75
EV/EBITx
20.47
22.26
22.16
24.09
27.04
28.90
28.07
27.32
29.22
28.79
36.81
28.79
27.18
64
14.04
FCF yield (avg)%
16.18
14.23
11.56
10.22
11.13
9.54
7.54
8.36
6.08
5.84
17.92
7.54
9.88
11
15.98
FCF margin%
19.62
20.11
17.41
17.02
18.48
19.43
19.54
17.99
15.63
16.77
2.57
17.99
18.24
58
1.080
FCF / Net incomex
1.485
1.510
1.577
1.453
1.300
1.169
1.208
1.226
1.245
1.298
0.238
1.226
1.299
56
23.89
ROIC%
29.66
31.61
30.66
32.80
34.13
36.29
37.56
35.46
37.75
38.00
25.48
37.56
34.79
50
29.05
Return on equity%
10.29
11.94
10.69
9.52
6.66
5.75
3.44
6.02
8.28
6.48
14.52
6.02
7.47
17
15.45
Return on assets%
21.77
19.55
19.66
17.64
15.55
12.76
10.42
7.43
7.49
4.94
25.56
7.49
14.15
30
231.03
EPS¥
287.76
323.10
345.49
401.21
383.64
452.73
477.59
490.55
480.51
509.16
253.65
5.82%
7.67%
—
25.26
EPS growth%
16.51
17.25
17.24
15.56
13.02
10.45
8.40
8.48
11.48
9.34
6.49
9.34
12.25
34
632.38
Bookvalue per sh¥
232.21
210.50
211.00
234.69
242.15
224.09
223.16
203.53
216.49
213.00
251.91
(2.53%)
(1.85%)
—
305.20
FCF per share¥
272.74
274.22
323.27
331.63
403.58
474.23
570.07
679.82
724.59
789.40
610.10
14.36%
13.10%
—
142.64
Dividend per sh¥
816.49
808.14
895.26
994.43
1,030
1,076
1,193
1,302
1,192
1,152
299.88
2.27%
3.05%
—
4.27
Div yield (avg)%
24.89
27.32
27.54
26.87
26.00
26.26
25.36
26.13
23.85
23.56
23.16
25.36
26.06
23
16.37
Payout ratio%
16.34
14.49
15.76
15.68
17.79
19.28
16.48
15.43
15.34
17.97
14.64
16.48
16.05
34
3.202
Shares (diluted)M
2.487
2.240
2.338
2.517
2.401
2.641
2.837
2.765
2.888
3.083
3.107
5.13%
2.50%
26
10.46
Buyback yield%
31.42
30.04
27.47
25.29
26.89
26.40
26.07
28.55
31.47
33.73
19.90
28.55
28.01
86
1.714
D/E ratiox
0.405
0.425
0.404
0.427
0.463
0.481
0.523
0.550
0.568
0.509
1.489
0.523
0.472
26
6.023
Enterprise value¥B
4.820
4.803
5.347
5.951
5.588
6.547
7.162
6.792
7.053
7.524
4.248
6.13%
5.11%
61
4.710
LT debt¥B
1.118
1.195
1.023
0.974
1.022
0.958
0.978
0.894
0.953
0.882
0.767
(2.92%)
(2.98%)
93
Revenue
¥6.211B
6.27%
1.00×
Cost of revenue
¥4.348B
6.27%
1.00×
Operating expenses
¥1.219B
7.09%
1.08×
Goodwill & intangibles
16.15%
Spread over hurdle
(0.49%)