1.896
Revenue¥B
1.794
1.831
1.921
1.971
1.999
2.051
2.145
2.204
2.209
2.215
1.959
2.08%
2.41%
88
20.25
Revenue growth%
0.40
0.40
0.40
1.10
3.83
4.28
5.79
8.58
8.07
7.63
26.93
7.63
4.06
36
11.01
Gross margin%
12.26
13.72
15.44
12.55
12.50
15.44
15.28
16.38
14.38
15.09
5.10
15.28
14.74
94
22.34
Operating margin%
29.73
31.17
33.72
34.98
33.93
36.03
35.87
35.70
38.01
40.67
11.83
36.03
35.34
50
13.19
Net margin%
26.99
29.30
30.94
32.51
33.90
36.36
36.96
38.64
36.77
36.75
9.90
36.77
35.13
68
6.699
P/E ratio (avg)x
26.62
29.54
29.05
30.84
33.03
34.65
37.60
37.35
42.28
47.03
22.44
37.60
33.84
73
17.43
EV/EBITx
10.55
11.26
12.19
12.75
14.01
12.36
11.92
12.69
14.08
12.65
25.81
12.65
12.50
68
23.93
FCF yield (avg)%
35.72
37.38
39.01
36.94
34.69
34.13
33.27
30.42
32.00
33.77
2.71
33.27
34.41
18
7.83
FCF margin%
13.22
13.83
12.51
11.22
9.47
10.76
13.29
10.47
8.07
7.70
10.99
10.47
10.99
20
0.954
FCF / Net incomex
2.852
3.264
3.225
3.710
3.934
3.943
4.593
5.388
5.223
5.524
1.419
5.223
3.938
40
6.56
ROIC%
14.73
15.33
14.25
14.05
13.04
13.42
15.72
14.51
11.98
14.78
22.87
14.51
14.38
12
19.13
Return on equity%
29.16
30.47
33.22
36.19
36.96
38.48
38.06
36.29
35.43
38.01
10.18
38.01
36.24
74
15.79
Return on assets%
3.67
1.49
1.48
2.55
1.83
3.78
6.58
4.25
4.89
5.39
23.54
4.89
3.72
34
132.76
EPS¥
82.07
84.52
81.14
76.95
74.59
80.27
86.76
84.41
95.25
95.51
146.94
5.07%
2.75%
—
12.85
EPS growth%
16.27
17.21
16.18
16.11
14.68
16.19
13.81
16.24
15.10
13.73
4.78
15.10
16.15
47
29.43
Bookvalue per sh¥
126.76
127.38
129.63
142.53
157.38
166.54
177.46
206.07
218.94
219.50
93.15
6.88%
6.29%
—
26.64
FCF per share¥
58.78
56.41
56.89
63.97
61.55
62.18
67.84
71.65
69.55
71.71
33.35
3.10%
2.83%
—
57.32
Dividend per sh¥
69.01
74.85
83.86
85.24
92.39
93.10
94.61
101.64
98.59
100.38
56.07
1.67%
3.88%
—
22.95
Div yield (avg)%
19.25
21.12
23.60
21.38
23.91
25.12
24.69
26.16
24.12
24.99
12.20
24.99
24.01
15
8.57
Payout ratio%
5.28
7.62
5.84
7.63
8.40
10.78
11.53
12.12
12.78
11.87
3.39
11.87
9.59
40
12.64
Shares (diluted)M
9.941
10.50
10.44
10.08
10.00
9.242
10.04
9.170
9.278
8.287
12.32
(3.70%)
(3.00%)
73
9.93
Buyback yield%
0.40
0.40
0.40
1.02
2.05
0.40
0.40
0.40
2.01
0.68
20.05
0.40
0.40
92
0.775
D/E ratiox
1.746
1.829
1.949
2.025
2.406
2.536
3.037
3.031
3.014
3.302
0.142
3.031
2.471
65
0.722
Enterprise value¥B
1.306
1.382
1.375
1.402
1.252
1.072
0.957
0.888
0.799
0.828
0.559
(7.93%)
(5.88%)
10
0.498
LT debt¥B
1.920
2.100
2.154
2.253
2.374
2.682
2.701
3.074
3.203
3.113
1.103
5.57%
5.08%
65
Revenue
¥2.215B
2.41%
1.00×
Cost of revenue
¥1.100B
2.23%
0.98×
Operating expenses
¥340.2M
2.54%
1.01×
Goodwill & intangibles
17.92%
Cash and investments
15.44%
Spread over hurdle
30.75%