3.799
Revenue¥B
5.818
6.081
6.348
6.502
6.753
7.116
7.574
7.768
8.026
8.378
4.042
4.41%
4.17%
19
4.20
Revenue growth%
29.89
32.01
30.85
27.96
27.70
28.13
29.22
28.95
27.27
25.78
21.80
28.13
28.54
12
20.64
Gross margin%
5.37
6.07
3.59
3.26
3.18
1.39
0.57
0.40
1.40
2.60
12.23
1.39
2.89
48
6.11
Operating margin%
23.60
25.33
26.07
27.04
29.65
30.61
28.01
26.22
27.34
25.02
18.15
27.34
26.63
73
24.54
Net margin%
23.15
24.49
22.02
21.53
18.65
20.85
20.18
20.81
21.14
23.56
27.78
20.85
21.33
65
36.76
P/E ratio (avg)x
22.73
22.06
22.58
21.62
24.27
25.98
25.84
29.14
29.88
32.98
21.11
29.14
25.05
35
16.75
EV/EBITx
29.46
29.51
29.30
30.43
35.11
39.52
40.95
40.12
45.33
47.96
14.31
40.95
37.32
66
19.30
FCF yield (avg)%
23.52
25.98
27.64
29.77
31.77
31.28
34.04
35.63
33.07
30.91
28.76
33.07
31.09
68
19.53
FCF margin%
3.31
4.17
2.79
0.40
0.61
0.40
0.40
0.40
0.40
2.93
25.44
0.40
0.51
84
0.439
FCF / Net incomex
2.252
2.260
2.479
2.843
3.267
3.519
4.104
4.461
4.441
4.919
0.332
4.441
3.393
90
4.97
ROIC%
7.83
10.31
7.58
7.00
7.75
6.86
6.41
5.31
6.25
8.15
19.52
6.41
7.29
87
28.44
Return on equity%
32.27
34.97
35.63
36.08
35.55
35.50
37.22
39.31
38.66
40.01
18.85
38.66
35.86
16
27.60
Return on assets%
30.63
33.36
30.81
29.65
31.12
28.21
28.17
25.60
23.83
24.72
26.57
25.60
28.93
63
135.83
EPS¥
246.53
239.60
270.62
264.96
258.38
302.23
316.61
360.04
350.31
408.35
147.62
9.59%
5.87%
—
22.28
EPS growth%
25.19
27.06
28.97
27.32
29.25
30.62
31.94
29.63
30.25
30.33
4.05
30.33
29.44
28
96.25
Bookvalue per sh¥
25.34
23.05
22.84
21.86
20.08
20.39
21.54
21.23
18.87
16.18
163.78
(4.23%)
(4.95%)
—
110.94
FCF per share¥
164.26
188.85
204.48
203.32
205.51
209.03
220.78
263.41
300.58
311.84
112.68
8.70%
7.20%
—
178.74
Dividend per sh¥
159.32
178.06
202.70
203.80
213.99
238.40
260.29
256.74
307.45
344.99
136.32
10.02%
7.81%
—
17.58
Div yield (avg)%
13.66
13.04
14.24
14.14
13.89
13.76
12.49
13.69
10.88
11.02
29.58
12.49
13.67
73
24.88
Payout ratio%
18.90
17.78
20.73
22.84
24.79
25.03
26.12
28.82
25.88
26.76
27.03
26.12
24.91
16
51.53
Shares (diluted)M
50.20
44.84
40.10
43.67
46.30
51.47
45.88
50.29
46.51
46.45
51.70
0.06%
(1.92%)
72
24.22
Buyback yield%
14.16
16.33
16.45
16.73
18.39
18.29
17.62
17.02
15.45
14.15
18.04
17.02
16.59
74
1.632
D/E ratiox
0.905
0.925
0.855
0.781
0.715
0.671
0.605
0.680
0.650
0.711
1.419
0.671
0.713
51
2.231
Enterprise value¥B
5.229
5.579
5.272
4.559
4.589
4.159
3.703
3.685
3.306
3.110
1.666
(7.49%)
(6.06%)
17
5.245
LT debt¥B
9.346
10.00
10.94
11.29
12.39
12.10
13.70
15.82
16.91
18.69
7.051
8.56%
7.45%
48
Revenue
¥8.378B
4.17%
1.00×
Cost of revenue
¥4.716B
3.97%
0.98×
Operating expenses
¥1.444B
4.61%
1.04×
Spread over hurdle
13.91%