3.580
Revenue¥B
5.616
5.689
5.748
5.682
5.692
5.677
5.582
5.689
5.668
5.600
3.838
(0.32%)
(0.05%)
95
5.25
Revenue growth%
33.97
33.48
33.32
34.96
34.06
35.11
33.62
30.75
31.24
31.45
7.70
31.45
33.55
69
25.63
Gross margin%
7.15
7.22
7.45
6.43
5.37
7.64
8.95
10.70
10.99
9.15
12.44
9.15
7.55
32
9.41
Operating margin%
28.32
29.21
29.98
31.53
30.11
31.78
33.03
33.62
34.00
34.57
15.17
33.62
31.66
71
11.29
Net margin%
7.31
8.80
9.48
11.34
13.49
11.25
9.23
12.21
10.00
12.79
22.34
11.25
10.62
33
37.07
P/E ratio (avg)x
50.16
52.83
54.70
60.62
61.85
60.69
60.43
68.44
78.90
88.10
15.83
68.44
60.65
86
15.02
EV/EBITx
36.71
35.87
38.03
41.45
44.84
41.54
44.78
42.40
43.66
40.46
22.65
42.40
41.50
9
3.03
FCF yield (avg)%
12.52
11.24
12.05
10.06
10.90
13.08
11.59
14.15
16.34
14.65
3.28
14.15
12.29
30
24.21
FCF margin%
16.50
18.69
20.01
21.27
21.85
23.39
23.42
25.74
27.02
29.70
7.38
25.74
22.62
66
1.212
FCF / Net incomex
1.083
1.179
1.158
1.340
1.438
1.433
1.672
1.816
1.869
1.843
0.371
1.816
1.436
53
25.89
ROIC%
33.54
34.17
31.22
29.14
27.89
25.84
23.00
25.77
23.59
21.95
12.86
23.59
26.87
86
8.80
Return on equity%
24.32
26.97
28.28
28.30
29.74
29.30
32.01
31.03
31.38
31.26
11.67
31.26
29.52
59
19.91
Return on assets%
2.22
3.90
3.21
4.90
5.16
7.71
5.87
3.31
5.63
3.69
10.16
5.63
4.40
40
82.65
EPS¥
136.64
151.09
150.11
163.41
174.69
175.62
204.64
237.80
253.97
292.85
90.19
10.89%
8.74%
—
25.35
EPS growth%
7.61
4.81
3.91
4.69
2.42
4.46
3.45
2.38
2.13
3.59
5.60
3.45
3.75
74
89.78
Bookvalue per sh¥
55.52
53.46
56.32
50.05
50.66
50.89
45.63
40.38
37.34
34.99
88.85
(7.14%)
(5.51%)
—
154.84
FCF per share¥
137.83
135.87
151.77
159.28
168.40
200.12
240.59
240.69
249.25
244.28
191.71
7.72%
6.84%
—
188.63
Dividend per sh¥
49.37
57.89
56.86
62.71
61.32
65.36
70.97
80.67
95.76
93.76
81.66
8.86%
6.34%
—
10.58
Div yield (avg)%
11.72
14.55
13.95
15.90
18.40
21.23
21.13
21.09
21.97
23.81
24.54
21.23
19.75
7
17.35
Payout ratio%
11.81
9.43
10.21
8.01
9.58
6.84
5.02
4.99
5.76
6.24
3.58
5.76
7.43
10
15.72
Shares (diluted)M
15.82
16.17
14.35
15.13
15.57
14.20
15.59
14.22
12.80
13.86
16.18
(2.30%)
(1.35%)
17
25.06
Buyback yield%
31.95
33.21
32.38
31.62
29.55
28.40
28.50
27.06
29.78
31.69
15.57
28.50
30.70
26
1.105
D/E ratiox
0.933
1.074
1.082
1.064
1.028
1.212
1.174
1.256
1.290
1.262
1.635
1.256
1.128
30
4.098
Enterprise value¥B
0.699
0.709
0.697
0.646
0.681
0.677
0.704
0.749
0.672
0.636
3.882
(1.36%)
0.06%
20
1.327
LT debt¥B
3.570
3.988
4.490
4.614
4.448
5.168
5.496
6.314
6.436
7.322
1.854
10.48%
8.31%
91
Revenue
¥5.600B
(0.05%)
1.00×
Cost of revenue
¥3.182B
(0.34%)
0.97×
Operating expenses
¥1.266B
0.10%
1.01×
Goodwill & intangibles
20.13%
Cash and investments
12.44%
Spread over hurdle
38.42%