1.717
Revenue¥B
6.582
6.960
7.176
7.330
7.579
7.857
8.086
8.471
8.660
9.095
1.827
3.72%
3.75%
33
20.77
Revenue growth%
11.05
8.42
6.46
6.27
6.87
4.14
1.30
0.40
2.13
0.55
17.97
1.30
5.20
18
20.34
Gross margin%
28.24
25.52
25.21
26.10
24.43
25.40
24.67
21.83
20.33
17.90
20.46
21.83
24.94
9
11.07
Operating margin%
21.41
22.70
23.56
21.68
24.30
21.39
22.98
22.79
25.32
26.53
23.04
22.98
22.88
68
8.70
Net margin%
6.81
8.21
6.26
7.30
7.24
4.65
2.70
5.57
4.76
2.99
3.23
4.65
5.91
28
10.36
P/E ratio (avg)x
33.26
35.49
38.36
43.30
44.89
43.19
45.90
43.59
43.37
45.52
17.37
43.59
43.34
59
29.57
EV/EBITx
42.42
39.51
45.04
44.01
50.40
55.51
56.40
64.70
72.54
72.81
22.79
64.70
52.95
23
18.19
FCF yield (avg)%
12.17
11.07
8.24
8.56
7.36
4.94
2.26
2.72
1.71
2.23
28.18
2.26
6.15
8
7.41
FCF margin%
7.67
6.69
5.66
3.72
2.64
2.92
0.40
0.40
0.73
0.40
12.28
0.40
2.78
38
0.526
FCF / Net incomex
0.516
0.559
0.578
0.538
0.558
0.617
0.552
0.583
0.565
0.575
1.074
0.575
0.562
32
2.56
ROIC%
0.40
0.40
1.38
2.06
0.66
0.42
1.64
2.03
3.04
1.02
26.70
1.64
1.20
67
23.84
Return on equity%
15.26
13.05
13.07
12.50
13.95
11.17
11.22
9.13
10.77
9.88
25.27
10.77
11.86
79
11.88
Return on assets%
10.22
12.00
9.26
11.14
9.06
6.27
6.93
8.78
9.39
11.18
5.72
8.78
9.33
70
228.94
EPS¥
316.33
348.15
404.97
435.02
509.38
579.11
633.39
648.18
639.04
641.39
251.29
4.72%
7.74%
—
18.75
EPS growth%
10.32
9.41
6.77
3.94
1.62
4.59
5.49
7.06
6.06
8.95
14.24
6.06
6.41
49
177.92
Bookvalue per sh¥
77.17
77.50
82.67
85.96
84.08
86.10
82.71
79.76
79.46
82.03
67.43
(0.49%)
1.15%
—
60.31
FCF per share¥
130.52
139.59
153.63
145.65
147.60
136.94
133.47
139.41
131.27
118.55
217.95
(4.29%)
(1.02%)
—
108.11
Dividend per sh¥
264.06
264.52
306.14
311.45
297.12
328.24
355.94
376.10
424.99
484.30
151.33
10.26%
6.50%
—
22.74
Div yield (avg)%
28.86
27.82
24.91
25.71
27.74
27.59
24.78
26.26
26.61
25.58
11.65
26.26
26.44
55
21.34
Payout ratio%
9.51
7.59
5.25
4.07
2.54
4.71
5.45
8.43
10.66
13.62
8.47
8.43
6.52
48
9.113
Shares (diluted)M
12.69
11.87
13.08
12.72
11.42
10.33
11.24
10.17
11.18
9.999
8.785
(2.62%)
(2.10%)
61
10.15
Buyback yield%
11.32
10.58
8.46
7.88
5.27
5.77
5.04
2.65
1.88
4.05
26.21
4.05
5.52
91
1.285
D/E ratiox
0.581
0.695
0.831
0.946
1.131
1.284
1.300
1.582
1.808
2.144
0.967
1.582
1.208
6
1.934
Enterprise value¥B
7.329
7.713
7.692
7.733
8.261
8.201
8.176
8.380
9.462
10.80
5.446
5.50%
4.14%
46
3.051
LT debt¥B
4.020
3.738
3.698
3.836
4.210
4.668
4.866
4.683
4.445
4.853
5.960
2.89%
1.27%
93
Revenue
¥9.095B
3.75%
1.00×
Cost of revenue
¥5.515B
3.88%
1.01×
Operating expenses
¥1.559B
3.42%
0.97×
Goodwill & intangibles
19.48%
Spread over hurdle
14.49%