4.522
Revenue¥B
7.547
7.975
8.141
8.303
8.573
8.891
9.230
9.358
9.510
9.797
5.002
2.71%
3.24%
66
29.69
Revenue growth%
17.88
16.34
17.72
17.69
19.15
21.41
19.56
21.85
24.10
22.76
4.13
21.85
19.36
60
18.95
Gross margin%
11.42
12.43
15.18
13.20
13.62
13.81
14.35
16.22
15.20
17.35
7.20
15.20
14.08
35
16.37
Operating margin%
30.08
32.41
34.10
35.63
37.44
38.35
41.04
41.08
40.07
38.92
24.96
40.07
37.89
58
12.36
Net margin%
16.88
17.23
18.82
16.73
18.39
18.76
17.98
19.83
20.98
21.99
12.28
19.83
18.57
9
35.84
P/E ratio (avg)x
13.76
14.37
16.12
19.17
19.34
22.81
23.44
24.45
26.50
31.92
30.47
24.45
21.07
32
11.81
EV/EBITx
16.65
17.59
17.61
19.34
19.40
22.92
24.86
24.77
29.11
31.40
23.30
24.86
21.16
82
11.82
FCF yield (avg)%
23.87
21.15
20.95
20.44
22.66
24.01
24.66
23.09
26.03
24.31
16.18
24.31
23.48
77
11.35
FCF margin%
26.35
23.83
25.77
27.84
30.01
29.20
28.06
30.02
30.13
32.84
26.45
30.02
28.63
13
1.220
FCF / Net incomex
0.773
0.797
0.901
1.017
0.954
0.939
0.888
1.006
1.037
1.127
1.188
1.006
0.947
45
11.54
ROIC%
18.13
18.79
20.15
18.00
18.88
16.50
13.67
11.98
14.40
17.23
25.80
14.40
17.61
53
5.87
Return on equity%
25.08
23.11
22.92
25.22
26.78
25.78
28.40
29.37
29.92
32.55
10.17
29.37
26.28
18
6.70
Return on assets%
20.89
19.28
19.30
19.48
22.17
23.94
23.19
23.03
21.27
21.51
4.93
23.03
21.39
76
245.31
EPS¥
105.65
113.57
113.81
116.10
113.98
103.21
88.48
76.85
78.81
82.19
269.51
(6.33%)
(1.78%)
—
20.84
EPS growth%
22.71
21.20
21.67
21.31
18.92
21.62
21.74
23.32
20.49
21.31
2.36
21.62
21.47
37
191.98
Bookvalue per sh¥
472.66
428.17
426.63
444.02
449.33
411.41
454.10
466.79
511.91
498.43
175.68
2.10%
0.97%
—
66.17
FCF per share¥
173.51
188.12
196.84
177.19
187.87
176.15
163.63
143.27
137.17
146.44
90.32
(4.86%)
(1.15%)
—
209.14
Dividend per sh¥
279.03
292.65
296.95
297.75
306.54
338.92
384.82
447.68
518.37
555.26
297.96
12.62%
7.11%
—
29.60
Div yield (avg)%
10.91
12.21
12.38
13.45
12.36
12.39
10.77
13.12
12.26
13.24
6.11
12.39
12.37
45
9.14
Payout ratio%
1.39
3.44
5.96
7.82
6.53
7.39
8.75
7.09
6.07
7.01
29.39
7.09
6.77
33
23.07
Shares (diluted)M
33.35
34.26
33.01
38.09
45.09
46.54
45.35
45.14
51.44
51.29
23.85
2.61%
5.15%
69
11.37
Buyback yield%
15.39
14.89
14.50
13.60
12.20
13.64
16.43
13.93
11.61
14.17
7.83
13.93
14.05
60
1.084
D/E ratiox
0.971
0.880
0.804
0.776
0.706
0.676
0.701
0.722
0.765
0.775
0.801
0.722
0.770
68
10.54
Enterprise value¥B
3.424
3.066
3.056
3.272
3.589
3.880
3.941
3.641
3.203
3.252
3.112
(1.95%)
(1.84%)
35
1.014
LT debt¥B
4.148
3.831
4.110
3.876
3.644
3.353
3.512
3.054
2.848
3.025
4.037
(3.66%)
(2.26%)
93
Revenue
¥9.797B
3.24%
1.00×
Cost of revenue
¥4.975B
3.05%
0.98×
Operating expenses
¥1.784B
3.26%
1.00×
Goodwill & intangibles
14.62%
Return on capital
110.61%
Spread over hurdle
105.68%