5.316
Revenue¥B
3.985
4.214
4.327
4.585
4.796
4.897
5.189
5.274
5.474
5.601
5.545
3.15%
3.63%
92
16.64
Revenue growth%
28.13
29.59
28.64
30.93
30.29
29.73
26.87
26.60
28.89
31.87
19.40
28.89
29.24
17
2.16
Gross margin%
19.80
22.13
19.65
21.25
23.10
24.82
22.17
24.19
27.13
26.74
26.09
24.82
22.63
37
5.32
Operating margin%
19.54
19.09
16.13
14.65
15.38
13.48
14.54
13.29
12.16
9.59
20.17
13.29
14.60
85
21.02
Net margin%
27.80
25.32
26.36
29.07
31.38
30.14
31.54
31.57
32.30
35.17
19.29
31.57
30.76
14
28.43
P/E ratio (avg)x
21.48
20.79
22.08
23.70
22.50
23.09
21.30
20.02
19.21
19.58
35.38
20.02
21.39
7
23.12
EV/EBITx
17.14
18.69
16.68
17.90
16.90
15.36
15.39
14.93
15.99
13.98
26.81
15.36
16.33
72
8.38
FCF yield (avg)%
14.76
14.00
12.90
14.46
13.04
13.18
12.13
9.25
11.40
10.42
28.87
11.40
12.97
48
28.39
FCF margin%
4.40
6.94
4.55
6.12
5.67
5.98
3.53
4.08
4.75
4.44
5.04
4.44
4.65
28
1.642
FCF / Net incomex
1.598
1.638
1.762
1.648
1.529
1.586
1.411
1.473
1.299
1.411
0.859
1.411
1.557
58
24.20
ROIC%
10.20
10.13
9.24
8.03
10.24
11.79
13.18
13.16
15.96
16.81
3.34
13.18
11.01
18
14.67
Return on equity%
20.12
20.42
20.42
22.35
19.62
20.79
19.97
19.58
21.94
23.96
21.93
20.79
20.42
77
25.48
Return on assets%
21.74
21.92
19.62
19.98
18.61
20.37
19.20
16.78
16.15
14.36
8.07
16.78
19.41
94
43.84
EPS¥
187.39
216.75
229.20
245.15
249.82
238.26
257.51
236.68
229.53
240.24
44.93
(0.78%)
1.76%
—
28.30
EPS growth%
8.42
7.28
5.72
3.32
5.24
6.65
4.36
6.00
8.26
7.80
11.05
6.65
6.33
50
87.61
Bookvalue per sh¥
158.56
180.76
198.08
190.26
188.29
184.73
189.95
204.69
204.25
213.12
102.61
2.51%
3.35%
—
78.60
FCF per share¥
257.23
275.21
303.96
360.80
363.63
358.68
417.62
497.71
490.07
496.05
80.43
6.41%
7.05%
—
103.59
Dividend per sh¥
56.14
48.13
51.92
51.53
46.76
44.13
42.95
43.46
40.49
35.46
22.18
(5.38%)
(4.10%)
—
14.26
Div yield (avg)%
15.91
16.21
13.76
14.96
12.23
13.46
14.72
13.94
16.88
13.90
23.19
13.94
14.33
9
8.13
Payout ratio%
8.44
6.33
7.19
6.06
5.90
3.20
2.72
1.92
3.09
4.74
25.68
3.09
5.32
40
36.89
Shares (diluted)M
62.70
67.42
72.90
85.76
95.13
115.2
133.8
161.0
164.9
161.9
36.97
11.23%
11.60%
44
4.33
Buyback yield%
23.18
26.08
27.06
27.85
27.15
29.70
32.54
33.59
35.57
33.71
16.88
33.59
28.77
53
0.811
D/E ratiox
1.027
1.146
1.160
1.385
1.512
1.507
1.657
1.744
2.085
2.053
0.688
1.744
1.510
46
3.172
Enterprise value¥B
2.698
3.121
3.619
4.112
4.406
4.752
5.022
5.851
6.038
6.920
3.712
9.45%
11.52%
89
2.219
LT debt¥B
3.148
2.945
2.559
2.729
2.449
2.385
2.597
2.493
2.230
2.437
1.067
(0.10%)
(2.11%)
55
Revenue
¥5.601B
3.63%
1.00×
Cost of revenue
¥3.921B
3.63%
1.00×
Operating expenses
¥785.2M
3.74%
1.01×
Cash and investments
19.27%
Property and equipment
18.23%
Spread over hurdle
37.04%