2.923
Revenue¥B
4.452
4.613
4.889
5.145
5.492
5.785
6.106
6.368
6.728
7.052
3.141
5.13%
5.35%
29
6.32
Revenue growth%
20.17
18.48
20.52
22.71
21.52
20.85
22.80
22.66
20.06
21.62
28.30
21.62
21.19
60
23.41
Gross margin%
4.28
4.66
4.98
3.77
5.00
4.17
5.08
5.44
5.64
4.97
28.49
5.08
4.97
22
13.06
Operating margin%
20.04
20.42
19.35
17.92
15.86
15.58
15.79
15.50
15.92
12.95
7.04
15.58
15.89
72
19.69
Net margin%
0.40
2.94
0.93
0.40
0.40
0.40
1.90
4.84
4.86
3.05
29.54
3.05
1.41
56
30.77
P/E ratio (avg)x
40.15
37.59
38.41
43.17
42.94
42.20
38.70
41.15
43.41
48.57
18.82
42.20
41.68
42
28.80
EV/EBITx
21.09
22.76
25.84
28.30
30.65
31.18
34.16
33.03
37.17
40.43
12.90
34.16
30.92
43
25.48
FCF yield (avg)%
16.06
15.88
14.86
13.05
13.22
13.97
14.14
15.69
15.64
17.33
26.51
15.64
15.25
21
11.84
FCF margin%
9.10
10.26
12.18
15.18
12.27
14.64
16.64
16.79
17.16
15.61
3.79
16.64
14.91
28
1.564
FCF / Net incomex
0.359
0.330
0.286
0.301
0.304
0.322
0.300
0.268
0.282
0.294
0.752
0.294
0.300
76
6.31
ROIC%
13.87
16.74
17.57
17.58
17.98
16.27
17.60
15.96
15.20
12.57
11.99
15.96
16.51
93
6.57
Return on equity%
7.91
8.19
9.05
8.71
8.61
7.43
9.19
9.11
9.66
9.49
20.55
9.19
8.88
24
3.42
Return on assets%
27.55
25.80
28.00
28.19
26.48
28.28
30.29
27.79
30.57
29.81
6.31
29.81
28.10
46
24.91
EPS¥
126.53
125.48
127.17
132.17
129.25
126.51
129.39
125.84
116.47
132.75
27.36
0.54%
0.56%
—
12.93
EPS growth%
1.28
0.50
0.40
2.59
0.40
0.40
0.40
0.40
0.40
0.40
16.31
0.40
0.40
44
81.11
Bookvalue per sh¥
82.97
91.79
93.52
102.32
116.12
127.97
118.60
131.45
127.52
140.43
91.52
3.87%
6.11%
—
67.65
FCF per share¥
67.91
76.63
83.53
83.60
89.82
95.36
102.15
104.88
126.33
130.85
129.58
7.82%
7.47%
—
27.80
Dividend per sh¥
172.46
172.23
197.00
194.18
184.53
206.87
211.54
245.42
284.08
277.31
83.65
8.49%
6.36%
—
19.37
Div yield (avg)%
26.69
26.76
28.88
26.47
25.59
27.06
29.37
28.06
28.93
29.45
10.76
28.93
27.56
87
2.87
Payout ratio%
18.53
16.48
14.06
14.06
14.63
16.41
16.43
15.35
16.45
18.17
6.77
16.43
16.42
32
12.45
Shares (diluted)M
17.17
19.50
19.81
22.80
26.85
27.69
30.34
30.42
30.43
35.66
12.83
5.84%
7.40%
48
5.15
Buyback yield%
26.61
28.90
28.02
30.08
32.41
30.27
29.08
26.54
24.04
21.08
24.00
26.54
28.46
65
0.722
D/E ratiox
1.606
1.776
1.874
1.803
1.903
2.119
1.958
1.847
2.017
2.024
1.103
2.017
1.888
49
2.100
Enterprise value¥B
7.650
9.062
9.442
9.513
10.97
10.80
10.74
12.15
12.30
11.84
4.330
1.53%
3.98%
74
5.234
LT debt¥B
3.507
3.714
3.804
4.210
4.569
4.275
4.707
4.974
5.019
5.133
2.512
2.35%
3.16%
44
Revenue
¥7.052B
5.35%
1.00×
Cost of revenue
¥3.270B
5.49%
1.01×
Operating expenses
¥1.682B
5.51%
1.02×
Cash and investments
16.59%
Spread over hurdle
15.75%