3.820
Revenue¥B
7.811
7.999
7.930
7.915
8.116
8.291
8.474
8.659
8.788
8.873
4.100
1.80%
1.41%
32
2.40
Revenue growth%
23.90
21.58
20.41
19.76
17.23
16.27
13.28
13.15
12.09
14.02
28.29
13.28
16.75
46
12.27
Gross margin%
32.04
29.34
27.08
24.40
22.44
23.11
22.23
19.46
19.63
19.70
18.95
19.70
22.77
45
11.87
Operating margin%
17.98
18.25
16.73
15.77
17.67
17.47
16.12
14.93
12.39
15.16
15.53
15.16
16.42
55
11.79
Net margin%
10.71
9.35
8.62
9.30
9.68
12.20
10.69
13.00
14.90
15.63
5.93
13.00
10.70
26
13.70
P/E ratio (avg)x
41.09
39.80
36.43
32.88
35.37
34.66
33.48
31.20
31.24
34.00
19.32
33.48
34.33
36
26.89
EV/EBITx
38.44
37.26
33.59
35.97
38.17
32.98
33.97
36.38
32.65
29.43
16.47
32.98
34.97
23
18.77
FCF yield (avg)%
16.91
18.93
16.54
16.42
19.34
21.16
22.49
23.03
25.34
25.74
6.23
23.03
20.25
54
14.54
FCF margin%
8.45
7.15
7.86
9.46
8.13
8.84
10.19
11.36
12.31
13.89
20.44
11.36
9.15
47
1.738
FCF / Net incomex
1.613
1.690
1.558
1.613
1.426
1.403
1.421
1.293
1.284
1.199
0.783
1.293
1.423
55
20.66
ROIC%
21.95
21.65
20.30
19.29
18.34
18.08
17.47
16.57
15.47
14.96
13.62
16.57
18.21
68
11.50
Return on equity%
21.81
24.60
25.70
25.50
27.14
24.78
26.23
27.01
28.56
30.26
14.26
27.01
25.97
76
14.79
Return on assets%
26.71
26.50
26.12
26.08
23.80
23.52
20.86
20.10
18.36
20.86
27.32
20.86
23.66
49
194.94
EPS¥
369.18
348.67
352.02
341.47
391.45
412.64
475.77
505.02
466.02
463.64
217.40
3.44%
3.64%
—
5.14
EPS growth%
2.53
2.55
1.43
0.40
0.64
1.14
0.40
3.03
1.23
0.40
25.93
1.14
1.18
70
352.35
Bookvalue per sh¥
431.16
423.98
446.28
447.13
420.12
393.23
403.34
373.28
398.72
423.78
233.29
0.17%
0.18%
—
460.35
FCF per share¥
401.79
462.81
488.55
469.87
495.71
515.78
514.62
543.25
612.26
615.94
469.80
4.44%
4.42%
—
439.82
Dividend per sh¥
117.87
102.13
89.55
79.91
77.12
68.49
58.81
54.20
48.46
47.37
161.55
(9.29%)
(9.39%)
—
18.22
Div yield (avg)%
12.92
13.98
12.68
14.82
13.41
15.44
15.36
12.79
13.40
11.19
29.63
13.40
13.41
82
3.10
Payout ratio%
7.28
9.82
12.61
13.96
12.45
11.27
12.26
13.14
11.20
10.48
21.23
11.27
11.76
58
8.119
Shares (diluted)M
12.98
15.37
17.42
18.36
18.47
19.19
22.58
25.55
28.11
29.95
7.984
10.14%
10.46%
35
3.67
Buyback yield%
5.35
7.64
6.95
4.51
5.86
5.30
7.20
8.10
6.34
6.82
17.22
6.82
6.58
52
0.656
D/E ratiox
1.085
1.023
1.095
1.090
1.031
1.047
0.975
0.824
0.875
0.859
1.735
0.875
1.027
33
5.279
Enterprise value¥B
8.723
9.592
9.396
9.162
8.705
9.162
10.73
12.45
13.71
15.72
2.109
12.55%
6.09%
22
7.791
LT debt¥B
7.166
7.455
7.495
6.749
6.235
6.448
6.507
6.140
6.641
6.394
3.432
0.51%
(2.02%)
31
Revenue
¥8.873B
1.41%
1.00×
Cost of revenue
¥5.524B
1.27%
0.99×
Operating expenses
¥1.328B
1.14%
0.97×
Spread over hurdle
10.48%