2.558
Revenue¥B
5.146
5.337
5.488
5.627
5.848
6.105
6.356
6.551
6.734
6.845
2.830
3.20%
3.24%
11
15.83
Revenue growth%
11.81
13.54
11.51
10.18
13.04
12.80
12.32
12.14
14.08
15.54
2.41
12.80
12.56
42
4.86
Gross margin%
9.43
9.63
10.91
9.71
12.62
12.92
14.09
15.06
16.00
14.07
8.79
14.09
12.77
43
29.73
Operating margin%
6.30
4.49
2.97
1.45
3.37
0.64
1.26
1.98
4.92
7.17
7.26
1.98
3.17
68
3.64
Net margin%
24.79
23.71
23.12
22.75
22.27
23.00
23.81
26.68
28.21
30.92
18.88
26.68
23.76
85
25.35
P/E ratio (avg)x
39.33
39.32
44.34
43.26
48.98
55.95
54.61
62.21
60.94
66.94
11.11
60.94
51.79
56
31.64
EV/EBITx
26.62
28.21
29.60
32.72
30.62
30.12
30.18
26.54
27.26
29.52
34.79
29.52
29.56
9
2.50
FCF yield (avg)%
27.12
25.40
26.40
27.71
25.04
25.83
26.69
23.95
23.60
26.50
19.82
25.83
26.11
40
6.61
FCF margin%
25.01
24.09
24.63
23.12
22.06
22.01
19.78
19.07
19.56
20.48
17.98
19.78
22.03
68
1.686
FCF / Net incomex
1.861
1.852
1.786
1.746
1.892
1.832
1.661
1.706
1.874
1.900
0.932
1.832
1.842
71
24.18
ROIC%
15.22
13.66
13.72
13.42
11.08
10.94
7.97
10.37
8.71
11.14
22.37
10.37
11.11
68
14.08
Return on equity%
13.77
13.25
12.97
11.41
11.06
9.04
6.36
6.93
6.53
7.75
23.06
6.93
10.05
76
22.56
Return on assets%
5.71
4.80
1.81
0.83
0.78
3.64
2.86
2.36
2.05
0.56
24.87
2.36
2.20
20
519.74
EPS¥
297.16
300.67
311.17
363.07
371.85
367.49
379.66
433.49
516.15
601.57
569.42
10.10%
7.70%
—
26.46
EPS growth%
23.48
22.52
23.74
21.56
19.10
20.85
23.22
21.43
23.16
22.70
3.68
22.70
22.61
50
185.50
Bookvalue per sh¥
632.07
620.86
709.81
718.55
820.77
813.28
845.85
879.54
953.40
1,112
346.72
6.27%
7.34%
—
377.75
FCF per share¥
215.88
259.05
264.99
259.07
293.82
293.96
324.08
337.77
394.65
395.43
419.39
6.12%
6.71%
—
410.29
Dividend per sh¥
772.60
783.01
795.51
856.72
887.40
1,018
1,169
1,064
1,185
1,342
244.89
8.62%
6.62%
—
5.10
Div yield (avg)%
28.98
30.00
32.06
30.42
32.64
33.90
32.32
33.05
35.56
37.68
20.52
33.90
32.48
31
16.25
Payout ratio%
0.40
0.40
0.40
3.29
5.26
3.27
6.12
4.07
3.95
6.74
15.44
4.07
3.62
32
18.25
Shares (diluted)M
22.40
23.08
25.49
27.13
26.65
28.90
26.54
26.48
30.24
33.30
17.58
4.56%
5.02%
92
28.68
Buyback yield%
21.98
20.13
20.09
21.73
23.87
25.02
26.67
26.18
26.86
25.32
7.75
26.18
24.44
63
0.323
D/E ratiox
0.582
0.501
0.439
0.424
0.395
0.374
0.356
0.349
0.370
0.385
0.323
0.370
0.390
34
3.559
Enterprise value¥B
0.397
0.431
0.471
0.508
0.524
0.603
0.604
0.648
0.705
0.740
1.727
7.15%
6.36%
95
4.460
LT debt¥B
5.853
6.075
5.893
5.479
5.868
5.609
5.467
5.573
4.773
4.602
4.922
(4.74%)
(3.68%)
6
Revenue
¥6.845B
3.24%
1.00×
Cost of revenue
¥4.791B
3.24%
1.00×
Operating expenses
¥1.418B
3.61%
1.04×
Spread over hurdle
16.29%