840.6
Revenue¥B
833.4
860.2
890.0
928.1
949.2
991.8
1,005
1,038
1,066
1,096
861.8
2.91%
3.02%
6
3.34
Revenue growth%
11.89
11.69
10.33
12.07
13.76
12.58
11.81
12.88
11.86
10.21
18.63
11.86
11.88
89
8.34
Gross margin%
7.72
9.57
7.24
7.55
8.50
10.82
10.54
11.85
14.81
12.39
25.54
11.85
10.06
67
23.77
Operating margin%
23.16
26.00
28.54
30.27
29.64
27.51
26.21
28.63
29.67
28.19
20.65
28.19
28.37
14
22.64
Net margin%
23.82
22.61
19.93
21.82
22.93
20.53
19.37
20.02
20.66
23.42
15.69
20.53
21.24
75
19.60
P/E ratio (avg)x
9.162
8.732
7.487
6.498
6.695
6.580
6.231
5.306
4.649
4.415
9.318
5.306
6.539
18
9.561
EV/EBITx
28.80
30.20
30.99
34.13
38.63
42.14
45.01
46.69
47.88
48.49
29.27
46.69
40.38
80
26.36
FCF yield (avg)%
15.86
16.36
19.10
20.64
21.02
20.27
21.20
22.94
25.48
28.45
27.42
22.94
20.83
69
16.07
FCF margin%
6.95
5.37
4.22
5.05
2.30
0.40
0.40
1.39
1.93
2.67
16.47
1.39
2.49
65
0.594
FCF / Net incomex
0.439
0.431
0.474
0.525
0.572
0.577
0.643
0.703
0.765
0.795
1.314
0.703
0.575
86
29.31
ROIC%
1.31
1.99
0.56
1.03
0.40
2.72
5.71
7.82
7.59
10.26
28.66
7.59
2.36
77
9.05
Return on equity%
36.21
37.20
36.30
34.31
35.43
33.49
31.68
31.99
32.93
33.67
7.62
32.93
33.99
58
29.58
Return on assets%
18.45
15.80
18.22
17.32
16.58
13.71
13.11
12.38
14.24
13.67
10.21
13.67
15.02
93
420.16
EPS¥
310.72
335.15
322.36
384.82
425.51
482.80
551.11
612.68
692.88
782.23
466.45
12.95%
10.94%
—
17.10
EPS growth%
16.76
18.77
16.89
18.47
17.70
16.37
19.14
18.38
20.79
19.77
20.01
19.14
18.43
37
471.46
Bookvalue per sh¥
150.45
140.22
146.31
127.17
137.47
144.39
124.55
122.95
111.90
119.44
564.45
(2.77%)
(1.55%)
—
236.51
FCF per share¥
335.73
307.28
270.55
245.01
218.67
223.24
195.10
180.86
174.02
189.06
726.23
(2.87%)
(5.49%)
—
636.72
Dividend per sh¥
183.06
184.04
173.90
200.69
230.06
218.35
223.33
251.77
238.66
258.03
480.16
2.32%
3.40%
—
13.00
Div yield (avg)%
9.21
8.22
5.91
3.46
2.65
0.40
0.40
1.36
0.40
0.40
12.26
0.40
2.00
28
28.59
Payout ratio%
13.68
15.97
16.26
16.32
16.09
17.73
19.65
17.07
18.99
19.08
9.57
18.99
16.70
9
0.413
Shares (diluted)B
0.724
0.859
0.887
0.975
1.072
1.208
1.170
1.343
1.597
1.670
0.398
9.26%
8.40%
18
29.54
Buyback yield%
10.09
11.50
11.38
10.42
7.72
8.35
7.34
7.44
7.31
4.67
14.59
7.34
8.04
91
1.409
D/E ratiox
0.702
0.634
0.644
0.590
0.518
0.573
0.521
0.504
0.531
0.535
0.696
0.531
0.554
63
47.67
Enterprise value¥B
223.4
252.5
253.8
276.5
273.5
298.8
317.8
358.1
382.1
354.4
305.6
5.32%
5.70%
12
223.2
LT debt¥B
341.7
330.2
376.2
365.1
398.6
451.6
430.1
468.8
448.5
448.1
71.76
2.37%
4.11%
90
Revenue
¥1.096T
3.02%
1.00×
Cost of revenue
¥681.1B
2.73%
0.97×
Operating expenses
¥163.3B
3.10%
1.01×
Goodwill & intangibles
19.14%
Cash and investments
18.66%
Property and equipment
16.05%
Return on capital
126.56%
Spread over hurdle
121.66%