950.7
Revenue¥B
1,129
1,155
1,191
1,188
1,188
1,206
1,197
1,209
1,216
1,249
970.1
1.01%
1.05%
68
10.91
Revenue growth%
18.89
19.16
22.01
22.71
22.88
20.18
22.60
24.83
25.33
23.71
5.40
23.71
22.66
86
29.24
Gross margin%
28.77
30.85
31.47
31.34
32.61
33.17
33.23
34.61
37.56
36.90
9.83
34.61
32.89
35
14.07
Operating margin%
17.22
17.51
16.78
19.15
19.73
20.51
19.96
19.78
20.24
20.67
7.29
20.24
19.76
39
3.15
Net margin%
26.59
25.49
27.45
26.75
23.97
26.86
28.72
30.19
30.50
29.01
29.20
29.01
27.16
87
28.81
P/E ratio (avg)x
20.40
18.66
17.79
17.08
14.81
14.06
12.22
10.65
9.371
8.458
18.85
10.65
14.44
42
8.947
EV/EBITx
49.50
57.46
64.75
75.33
75.27
82.97
89.53
86.66
90.73
103.7
10.64
89.53
79.15
33
3.40
FCF yield (avg)%
13.71
12.32
11.14
9.56
11.52
10.98
13.02
14.70
13.70
13.19
20.25
13.19
12.67
83
17.94
FCF margin%
17.54
17.52
19.85
19.62
21.76
21.35
23.95
26.72
28.10
28.76
12.29
26.72
21.55
94
0.127
FCF / Net incomex
1.047
1.173
1.273
1.299
1.475
1.488
1.468
1.431
1.629
1.906
0.757
1.488
1.450
15
26.37
ROIC%
10.40
9.79
10.08
12.93
10.86
10.23
8.11
10.89
13.43
10.67
2.76
10.67
10.53
66
27.30
Return on equity%
15.62
17.82
20.19
20.39
20.58
19.72
19.17
20.96
20.84
21.91
24.85
20.84
20.29
61
9.65
Return on assets%
18.85
17.29
18.12
18.47
20.45
20.33
23.15
21.80
20.58
22.66
3.06
21.80
20.39
23
59.16
EPS¥
176.83
162.80
177.57
184.03
169.47
163.05
159.41
160.95
172.83
150.93
64.21
(2.29%)
(1.85%)
—
19.92
EPS growth%
13.76
16.27
15.96
14.83
16.11
13.12
12.85
10.93
13.11
16.08
20.99
13.11
14.30
90
64.45
Bookvalue per sh¥
402.72
474.29
550.02
606.24
715.38
785.33
752.07
847.03
875.85
848.37
242.80
3.47%
8.12%
—
243.80
FCF per share¥
463.19
510.10
529.52
609.70
696.54
754.74
728.02
834.16
838.00
941.50
117.22
6.21%
8.27%
—
103.08
Dividend per sh¥
226.33
233.51
251.64
234.23
231.55
251.97
240.05
249.31
250.16
228.17
43.74
(0.29%)
(0.15%)
—
11.24
Div yield (avg)%
29.53
30.53
29.51
31.99
34.80
37.27
34.30
34.56
32.44
34.27
8.69
34.30
33.35
32
10.10
Payout ratio%
0.40
0.40
0.40
0.40
0.51
1.05
3.17
5.73
7.12
8.86
6.21
5.73
0.78
70
2.696
Shares (diluted)B
3.132
3.526
3.922
4.038
4.004
4.204
3.978
4.352
4.791
4.984
2.637
4.48%
5.19%
10
4.98
Buyback yield%
13.55
10.61
12.83
12.65
13.51
10.81
8.17
8.88
10.39
9.26
21.07
9.26
10.71
55
0.578
D/E ratiox
1.524
1.616
1.589
1.542
1.598
1.498
1.640
1.665
1.570
1.615
1.327
1.615
1.594
61
152.6
Enterprise value¥B
252.4
291.7
318.0
335.9
355.3
372.7
418.4
437.6
502.8
578.5
805.8
10.24%
8.47%
9
171.2
LT debt¥B
751.6
789.5
848.7
780.9
748.4
790.8
793.4
744.3
665.9
615.6
57.55
(3.83%)
(2.54%)
55
Revenue
¥1.249T
1.05%
1.00×
Cost of revenue
¥692.5B
1.12%
1.01×
Operating expenses
¥304.4B
1.15%
1.01×
Spread over hurdle
53.10%