2.087
Revenue¥B
2.241
2.411
2.515
2.631
2.721
2.806
2.956
3.080
3.232
3.339
2.321
4.18%
4.70%
24
26.98
Revenue growth%
18.63
19.72
20.10
19.17
18.28
16.75
18.95
16.43
16.60
14.20
3.10
16.60
18.46
78
8.35
Gross margin%
9.19
9.00
7.71
9.62
7.29
8.12
6.39
4.89
7.03
10.00
6.64
7.03
7.92
89
24.77
Operating margin%
8.99
10.88
13.06
14.21
11.72
14.42
13.60
13.78
14.58
16.32
22.74
14.42
13.69
19
4.88
Net margin%
4.13
6.29
3.45
0.47
0.86
1.61
0.40
0.52
3.34
1.17
19.87
1.17
1.39
24
33.95
P/E ratio (avg)x
7.815
8.365
7.488
7.484
6.683
5.941
5.171
4.567
4.538
4.110
7.415
4.567
6.312
72
6.644
EV/EBITx
15.86
16.56
18.80
22.52
25.13
24.48
26.38
28.42
32.55
37.00
7.002
28.42
24.81
32
2.42
FCF yield (avg)%
22.49
22.27
24.52
26.14
27.81
28.83
28.24
27.74
29.36
30.61
27.34
28.83
27.77
48
28.50
FCF margin%
15.65
17.36
16.01
17.37
15.18
15.25
13.76
11.16
8.44
10.18
3.43
11.16
15.22
27
0.685
FCF / Net incomex
1.320
1.347
1.570
1.588
1.590
1.681
1.756
1.786
1.795
2.076
1.549
1.786
1.636
37
28.92
ROIC%
6.97
6.37
8.33
8.80
8.13
8.30
10.69
8.69
8.91
6.33
29.10
8.69
8.32
76
2.35
Return on equity%
9.63
10.48
8.18
8.16
5.97
5.28
4.75
5.61
4.62
3.10
21.45
4.75
5.79
65
8.79
Return on assets%
16.62
17.35
16.82
19.50
16.73
17.82
20.04
21.60
19.67
21.76
17.45
20.04
18.66
6
192.46
EPS¥
82.17
84.53
97.27
92.81
93.75
101.22
110.61
112.61
113.34
120.07
199.70
5.07%
4.43%
—
7.92
EPS growth%
0.40
0.40
2.12
0.40
0.40
0.40
0.40
0.40
1.65
0.40
9.80
0.40
0.40
42
36.56
Bookvalue per sh¥
76.71
87.72
93.16
96.95
113.65
112.62
117.40
111.38
110.16
113.94
148.86
0.05%
3.88%
—
193.71
FCF per share¥
195.96
213.05
226.93
220.41
215.92
205.80
232.85
236.79
243.50
278.28
142.65
5.21%
3.41%
—
97.83
Dividend per sh¥
258.66
296.35
298.00
314.79
340.85
340.22
322.78
322.67
351.63
358.74
156.59
1.03%
2.80%
—
14.69
Div yield (avg)%
13.41
11.63
11.91
13.50
14.92
14.06
11.22
11.71
10.65
10.25
15.01
11.22
11.81
35
24.75
Payout ratio%
23.16
25.07
22.11
24.05
22.14
20.29
21.18
23.28
23.13
24.71
18.11
23.13
23.15
11
11.48
Shares (diluted)M
16.47
17.09
15.86
16.92
16.15
16.51
15.64
14.76
14.80
16.73
11.84
0.70%
1.25%
53
13.48
Buyback yield%
27.78
28.30
27.25
28.00
27.69
28.25
27.88
30.75
31.61
34.27
22.51
30.75
28.13
84
1.214
D/E ratiox
2.514
2.831
3.145
3.141
3.052
3.451
3.893
3.894
4.145
4.792
0.105
3.894
3.298
35
2.200
Enterprise value¥B
2.755
3.069
3.384
3.435
3.778
3.785
4.005
3.932
4.347
4.520
1.453
3.65%
6.21%
88
0.124
LT debt¥B
3.214
3.779
4.420
5.107
5.489
6.558
6.737
7.853
9.367
10.78
0.456
14.45%
13.82%
82
Revenue
¥3.339B
4.70%
1.00×
Cost of revenue
¥1.711B
4.62%
0.99×
Operating expenses
¥613.9M
4.87%
1.02×
Goodwill & intangibles
20.95%
Cash and investments
17.79%
Return on capital
175.82%
Spread over hurdle
170.71%