216.9
Revenue¥B
795.2
835.8
909.1
963.5
1,030
1,093
1,182
1,238
1,318
1,423
223.5
6.68%
6.50%
61
12.40
Revenue growth%
14.80
14.68
16.60
17.71
14.99
16.16
18.32
16.64
19.12
21.08
24.16
18.32
16.62
74
13.06
Gross margin%
24.45
21.70
19.79
17.98
15.09
13.00
12.87
13.14
12.00
9.33
19.81
12.87
14.11
55
2.39
Operating margin%
20.80
18.38
20.24
20.60
23.18
25.73
22.76
25.46
27.42
28.34
5.02
25.73
22.97
61
13.51
Net margin%
35.22
34.77
33.71
31.99
31.15
32.61
34.26
32.76
30.93
32.64
23.00
32.64
32.70
23
16.28
P/E ratio (avg)x
26.90
26.56
28.64
32.88
33.99
32.46
31.14
32.99
37.06
37.39
36.55
32.99
32.67
71
7.514
EV/EBITx
13.33
12.60
13.21
12.67
12.22
11.32
10.03
10.42
10.14
9.257
30.54
10.14
11.77
15
15.00
FCF yield (avg)%
4.61
2.39
5.02
6.55
6.50
4.17
2.44
3.88
1.87
1.67
26.80
2.44
4.03
52
25.03
FCF margin%
22.03
21.60
21.05
19.81
22.50
21.22
20.46
18.17
17.48
17.50
23.18
18.17
20.75
81
0.786
FCF / Net incomex
1.978
2.042
1.940
2.088
2.256
2.235
2.441
2.703
2.553
2.734
0.458
2.553
2.245
10
13.63
ROIC%
19.32
20.42
17.54
16.16
13.81
10.98
13.73
15.37
12.77
15.13
3.94
13.73
15.25
61
18.36
Return on equity%
9.14
6.43
5.55
4.62
3.24
3.58
2.59
2.10
2.76
0.52
2.43
2.59
3.41
61
5.19
Return on assets%
33.21
32.01
32.23
32.86
35.80
33.90
32.49
33.92
35.50
34.65
27.68
33.92
33.55
56
352.39
EPS¥
535.89
614.70
619.69
624.89
585.68
539.23
612.04
665.67
746.42
678.29
364.02
2.98%
3.48%
—
9.97
EPS growth%
34.14
33.45
35.26
36.35
36.68
34.66
35.45
37.33
38.63
36.38
12.36
36.38
35.90
91
381.62
Bookvalue per sh¥
504.36
496.38
482.87
451.58
446.00
466.10
476.80
497.57
539.32
520.97
114.83
3.16%
(0.18%)
—
94.56
FCF per share¥
466.23
513.25
546.92
585.37
622.73
588.55
583.25
639.85
708.75
696.91
96.34
2.28%
3.01%
—
466.69
Dividend per sh¥
310.03
296.51
305.93
312.34
286.64
284.87
279.77
300.88
273.27
239.94
303.37
(3.49%)
(3.43%)
—
5.89
Div yield (avg)%
16.02
13.35
14.53
12.67
15.06
13.80
12.03
9.34
10.65
9.28
16.46
10.65
13.01
95
25.64
Payout ratio%
9.86
11.24
8.71
6.27
8.81
8.40
5.64
6.45
7.11
8.66
9.44
7.11
8.53
34
0.944
Shares (diluted)B
0.897
0.941
1.019
1.080
1.164
1.029
0.915
1.019
0.970
1.072
0.951
(1.62%)
2.39%
67
8.56
Buyback yield%
7.27
8.73
7.01
6.58
4.84
5.26
4.22
6.46
6.61
4.78
25.17
5.26
6.52
38
0.256
D/E ratiox
0.451
0.386
0.341
0.327
0.292
0.314
0.296
0.286
0.274
0.268
1.362
0.286
0.305
83
412.8
Enterprise value¥B
1,790
2,070
2,361
2,740
2,856
2,849
3,045
3,570
3,377
3,951
580.7
6.70%
9.36%
48
225.7
LT debt¥B
902.3
961.1
1,074
1,161
1,144
1,284
1,311
1,167
1,082
989.8
1,026
(2.86%)
1.06%
45
Revenue
¥1.423T
6.50%
1.00×
Cost of revenue
¥818.9B
6.52%
1.00×
Operating expenses
¥141.9B
5.71%
0.93×
Cash and investments
15.47%
Return on capital
115.77%
Spread over hurdle
108.03%