1.211
Revenue¥B
1.887
2.045
2.217
2.404
2.540
2.753
2.912
3.048
3.255
3.399
1.294
6.00%
6.85%
45
29.29
Revenue growth%
6.14
6.69
7.00
8.48
9.10
10.89
8.35
6.56
4.15
4.85
16.73
6.56
6.84
34
20.44
Gross margin%
11.20
12.55
12.58
11.44
10.13
9.81
12.32
14.15
12.50
11.62
22.71
12.32
11.97
84
11.43
Operating margin%
17.25
16.81
16.74
17.12
19.25
17.00
15.66
13.34
12.14
11.44
5.00
13.34
16.77
25
21.93
Net margin%
16.32
17.04
16.75
18.98
19.28
17.46
16.93
16.20
13.76
11.46
15.36
16.20
16.84
33
37.85
P/E ratio (avg)x
7.252
7.549
7.941
6.944
6.493
7.025
6.605
6.910
6.542
5.929
9.037
6.605
6.927
68
18.39
EV/EBITx
28.94
31.72
36.77
43.33
46.49
55.40
59.17
60.36
60.09
71.65
19.78
60.09
50.95
72
25.06
FCF yield (avg)%
2.89
3.95
4.73
3.64
4.01
3.63
4.94
7.87
7.24
5.51
19.78
5.51
4.37
75
14.05
FCF margin%
27.62
25.00
26.86
27.71
24.97
22.27
19.41
22.22
20.78
23.17
10.66
22.22
24.07
35
0.377
FCF / Net incomex
0.644
0.674
0.698
0.782
0.906
0.893
0.909
0.997
1.113
1.120
0.657
0.997
0.899
59
6.45
ROIC%
31.29
33.59
30.68
27.96
25.60
27.71
29.86
32.04
30.63
30.46
21.37
30.46
30.55
31
28.02
Return on equity%
28.98
30.53
29.62
30.92
31.18
29.68
30.92
33.19
35.78
37.64
19.70
33.19
30.92
69
4.48
Return on assets%
6.16
3.46
2.00
0.81
1.60
0.40
0.40
3.18
3.86
3.24
14.47
3.18
2.59
11
194.30
EPS¥
100.62
97.14
102.66
100.44
113.53
118.04
118.09
126.21
140.86
147.02
214.49
5.31%
3.60%
—
20.50
EPS growth%
7.31
5.97
4.55
2.12
0.84
1.47
3.77
2.00
0.40
0.40
21.29
1.47
2.06
56
170.51
Bookvalue per sh¥
98.13
95.10
101.86
89.86
90.14
91.73
96.27
105.67
109.24
106.11
331.15
3.32%
1.21%
—
173.75
FCF per share¥
271.86
302.03
314.36
356.43
368.93
425.43
451.06
484.56
505.34
542.54
260.10
8.02%
7.81%
—
451.42
Dividend per sh¥
113.40
119.42
122.32
135.55
132.60
148.73
149.32
149.60
149.77
150.83
287.08
2.61%
2.52%
—
4.05
Div yield (avg)%
16.85
14.68
17.00
15.93
14.46
12.96
13.50
12.04
11.17
13.14
6.83
12.96
13.98
80
14.64
Payout ratio%
11.09
8.16
9.36
7.71
8.65
6.62
4.63
4.11
2.89
2.09
24.42
4.11
7.17
38
2.638
Shares (diluted)M
3.639
3.598
3.632
3.612
3.507
3.758
4.409
4.291
4.597
4.617
2.668
5.66%
2.53%
9
12.60
Buyback yield%
11.52
8.87
6.99
4.33
3.83
3.88
4.34
6.55
9.21
9.31
18.43
6.55
6.77
79
1.358
D/E ratiox
1.365
1.530
1.667
1.754
1.790
1.842
1.734
1.883
2.197
2.466
0.284
1.883
1.772
10
3.811
Enterprise value¥B
3.080
3.172
3.088
2.652
2.484
2.402
2.205
2.074
2.001
1.853
2.036
(5.70%)
(4.61%)
50
3.274
LT debt¥B
2.654
2.834
2.731
2.834
2.550
2.312
2.016
1.769
1.862
1.951
3.608
(5.22%)
(2.15%)
55
Revenue
¥3.399B
6.85%
1.00×
Cost of revenue
¥1.541B
6.85%
1.00×
Operating expenses
¥714.7M
6.63%
0.98×
Goodwill & intangibles
18.72%
Cash and investments
18.01%
Spread over hurdle
23.10%