6.226
Revenue¥B
7.504
7.760
8.035
8.296
8.699
8.988
9.338
9.722
9.906
10.37
6.433
3.58%
3.82%
17
22.56
Revenue growth%
32.82
33.40
36.17
36.62
34.20
37.11
38.11
39.26
40.01
40.03
13.65
39.26
36.87
45
12.93
Gross margin%
27.58
28.44
27.38
30.22
30.99
33.35
30.83
31.21
30.28
33.16
17.53
31.21
30.55
20
13.70
Operating margin%
25.76
26.84
27.21
24.54
24.12
22.10
25.04
23.09
24.87
23.20
28.49
23.20
24.70
84
19.00
Net margin%
5.87
8.64
10.94
10.79
13.07
11.87
12.63
12.32
14.64
13.11
25.86
12.63
12.09
81
18.25
P/E ratio (avg)x
31.08
34.72
36.55
40.86
41.74
46.92
52.83
59.63
57.23
58.45
8.774
57.23
44.33
40
12.95
EV/EBITx
21.77
23.51
23.58
26.97
30.51
35.14
34.79
35.55
41.41
41.42
7.201
35.55
32.65
45
27.18
FCF yield (avg)%
25.74
26.20
27.89
27.84
25.66
27.07
26.57
25.25
25.82
28.66
21.67
26.57
26.38
13
2.50
FCF margin%
14.00
16.70
16.75
14.41
15.94
14.65
17.21
17.98
15.86
14.07
4.66
15.86
15.90
30
1.659
FCF / Net incomex
1.724
1.678
1.699
1.819
1.950
1.850
1.878
1.815
1.705
1.821
0.553
1.821
1.817
59
19.97
ROIC%
11.44
8.78
7.88
8.28
6.83
6.70
9.51
6.82
4.85
6.68
21.32
6.70
7.35
80
6.74
Return on equity%
6.39
7.16
9.37
10.68
10.19
10.10
11.90
13.77
12.53
15.02
5.11
12.53
10.43
55
25.91
Return on assets%
28.34
25.37
23.61
22.11
22.85
23.55
25.06
26.42
24.64
23.74
6.01
24.64
24.19
67
277.13
EPS¥
180.80
191.63
186.67
189.84
193.74
222.78
223.14
233.91
235.34
268.43
297.76
6.74%
4.79%
—
25.39
EPS growth%
26.61
26.02
27.33
29.54
27.94
26.28
25.57
28.02
25.57
25.26
29.18
25.57
26.45
70
63.65
Bookvalue per sh¥
316.68
351.31
408.83
401.91
385.80
412.03
415.12
482.47
462.39
474.25
291.38
4.21%
4.01%
—
136.68
FCF per share¥
185.28
173.29
186.93
195.46
187.35
208.96
217.11
234.74
260.55
236.04
155.95
4.73%
1.73%
—
253.44
Dividend per sh¥
273.02
282.14
306.68
322.35
364.89
374.63
372.03
366.90
410.98
427.85
380.77
3.23%
4.77%
—
22.72
Div yield (avg)%
10.41
9.87
7.79
7.25
4.54
3.53
1.34
2.25
2.80
2.01
3.75
2.25
4.04
52
14.87
Payout ratio%
33.47
36.09
38.62
40.40
38.17
36.40
36.51
38.05
39.71
41.31
6.56
38.05
38.11
70
12.35
Shares (diluted)M
15.43
17.47
20.24
23.08
27.40
29.14
34.27
33.31
32.48
32.20
12.27
3.28%
8.53%
31
14.85
Buyback yield%
1.23
3.52
6.11
8.52
9.61
7.88
7.19
7.37
5.37
7.37
19.42
7.37
7.28
43
0.507
D/E ratiox
0.894
0.980
1.020
1.099
1.111
1.176
1.132
1.322
1.443
1.679
0.611
1.322
1.122
62
7.493
Enterprise value¥B
4.898
5.560
5.679
6.095
6.763
6.262
6.177
6.075
5.656
6.110
4.088
(2.01%)
3.31%
72
6.904
LT debt¥B
6.370
5.588
5.748
6.087
5.267
4.767
5.207
5.216
5.412
5.888
7.429
2.25%
(1.62%)
76
Revenue
¥10.37B
3.82%
1.00×
Cost of revenue
¥6.175B
4.08%
1.03×
Operating expenses
¥1.675B
3.59%
0.98×
Goodwill & intangibles
16.78%
Spread over hurdle
19.01%