8.599
Revenue¥B
6.654
7.050
7.274
7.535
7.811
8.073
8.480
8.939
9.230
9.809
8.876
4.66%
4.62%
9
3.08
Revenue growth%
8.74
6.97
7.20
6.41
5.57
4.77
3.64
3.18
4.15
1.61
14.55
3.64
5.17
36
7.53
Gross margin%
34.98
33.39
32.43
29.91
32.13
34.71
34.06
32.86
30.66
33.50
27.01
33.50
33.13
15
15.77
Operating margin%
3.94
4.64
2.81
3.95
2.68
3.95
4.26
3.93
4.90
4.18
23.40
4.18
3.95
30
10.29
Net margin%
31.55
34.18
36.93
39.52
41.79
42.39
40.02
42.10
41.87
41.93
18.39
41.93
40.91
49
36.14
P/E ratio (avg)x
27.00
31.03
30.51
33.19
33.34
35.46
34.50
33.00
31.69
36.82
29.65
34.50
33.10
71
23.82
EV/EBITx
24.04
25.63
25.44
23.15
24.57
23.93
25.84
28.28
26.90
25.26
30.03
25.84
25.35
83
6.87
FCF yield (avg)%
14.29
13.92
16.53
18.15
19.80
22.28
19.58
16.91
14.95
16.61
9.90
16.91
16.76
86
28.85
FCF margin%
28.08
27.99
27.04
27.76
28.72
31.66
33.66
34.56
37.26
35.54
8.77
34.56
30.19
48
0.598
FCF / Net incomex
0.803
0.798
0.731
0.646
0.706
0.620
0.597
0.583
0.517
0.466
1.201
0.583
0.633
53
27.29
ROIC%
4.38
6.84
4.60
4.84
4.63
3.30
0.82
2.13
2.61
3.50
14.18
2.61
3.94
89
21.42
Return on equity%
8.55
8.99
6.75
5.70
6.98
7.51
5.10
7.38
8.10
8.28
24.77
7.51
7.45
50
7.45
Return on assets%
20.93
21.63
24.60
22.35
21.02
20.09
21.31
19.96
17.93
15.90
8.60
19.96
20.97
54
363.58
EPS¥
544.47
599.88
664.71
614.93
592.17
671.63
715.71
750.91
819.93
807.09
384.83
6.39%
3.76%
—
15.30
EPS growth%
22.72
20.70
21.83
24.12
22.16
24.98
23.31
21.73
23.38
26.30
24.38
23.38
23.02
83
278.05
Bookvalue per sh¥
1,511
1,697
1,656
1,750
1,824
2,115
2,045
2,034
2,166
2,098
140.19
2.84%
4.83%
—
688.71
FCF per share¥
879.23
974.23
981.84
975.80
1,041
1,048
1,044
975.15
934.32
888.88
894.20
(3.12%)
1.15%
—
501.64
Dividend per sh¥
543.76
486.59
453.16
444.41
411.26
368.74
341.66
368.88
397.10
370.61
530.58
(2.06%)
(4.13%)
—
26.16
Div yield (avg)%
17.65
15.14
17.35
14.88
13.08
13.92
11.52
10.99
10.31
8.41
28.15
10.99
13.50
68
2.52
Payout ratio%
10.72
7.78
9.46
7.78
4.88
5.06
4.91
3.61
4.78
7.40
24.81
4.91
6.23
21
11.78
Shares (diluted)M
15.79
14.39
15.89
17.26
15.84
14.45
15.65
17.11
18.91
20.28
12.07
5.07%
2.58%
41
17.00
Buyback yield%
16.13
18.16
17.49
19.47
19.10
16.63
18.81
19.88
19.72
20.69
29.94
19.72
18.95
6
0.523
D/E ratiox
0.864
0.885
0.862
0.893
0.991
1.108
1.212
1.371
1.387
1.359
1.773
1.359
1.049
30
9.699
Enterprise value¥B
2.820
3.061
2.688
2.599
2.355
2.031
1.977
2.048
1.937
1.808
1.137
(5.14%)
(3.59%)
57
0.954
LT debt¥B
4.562
5.026
5.472
5.814
6.238
6.737
7.494
7.269
7.188
7.184
8.820
2.86%
5.22%
7
Revenue
¥9.809B
4.62%
1.00×
Cost of revenue
¥4.932B
4.35%
0.97×
Operating expenses
¥2.288B
4.86%
1.02×
Goodwill & intangibles
15.60%
Spread over hurdle
10.66%