7.168
Revenue¥B
6.709
7.300
7.872
8.685
9.469
10.18
11.23
12.31
13.59
14.73
7.338
9.24%
9.24%
39
23.87
Revenue growth%
26.29
28.68
29.48
31.77
31.72
28.95
29.07
26.41
24.42
22.68
18.88
26.41
28.82
64
12.55
Gross margin%
32.60
34.92
36.12
37.08
37.14
38.97
40.24
39.19
36.96
37.74
9.97
38.97
37.11
78
9.13
Operating margin%
32.44
31.18
29.55
26.67
26.55
27.87
30.52
30.54
30.68
29.25
28.84
30.52
30.04
35
23.47
Net margin%
14.12
12.52
13.72
12.36
9.93
7.03
5.91
7.48
10.38
10.65
11.06
7.48
10.52
18
16.09
P/E ratio (avg)x
23.80
24.04
26.51
30.43
35.07
39.92
37.48
41.11
48.14
51.76
20.85
41.11
36.27
34
9.303
EV/EBITx
28.80
33.44
35.31
41.02
42.70
44.79
52.47
54.79
54.37
60.81
37.46
54.37
43.74
31
12.35
FCF yield (avg)%
28.05
27.21
29.39
27.73
28.03
27.47
30.32
32.37
30.21
33.04
13.58
30.32
28.72
30
10.28
FCF margin%
8.19
11.08
13.24
14.19
13.17
12.47
9.63
11.24
13.47
13.66
29.10
12.47
12.82
32
0.140
FCF / Net incomex
0.538
0.502
0.469
0.439
0.448
0.428
0.478
0.450
0.421
0.451
0.382
0.450
0.451
45
15.21
ROIC%
12.30
9.41
7.68
7.26
4.57
5.90
5.50
3.90
4.09
4.05
26.19
4.09
5.70
82
16.70
Return on equity%
13.93
14.25
12.88
10.39
9.60
9.51
10.75
12.58
11.53
11.67
14.58
11.53
11.60
80
19.29
Return on assets%
12.13
10.03
12.58
11.89
12.58
12.52
15.26
14.28
16.25
18.13
14.01
15.26
12.58
44
205.88
EPS¥
272.46
300.86
332.38
395.68
377.20
415.86
491.01
502.69
535.79
526.83
228.67
6.91%
7.10%
—
25.97
EPS growth%
26.50
23.53
22.18
20.42
20.29
23.16
24.61
24.81
27.47
26.14
17.91
24.81
24.07
30
138.75
Bookvalue per sh¥
101.53
108.19
96.25
83.44
85.37
86.84
80.65
79.16
74.83
70.05
54.35
(3.88%)
(4.39%)
—
222.20
FCF per share¥
159.90
158.12
154.95
151.25
162.81
169.17
170.49
189.72
208.17
216.42
115.22
5.86%
3.53%
—
61.59
Dividend per sh¥
290.75
275.47
288.10
260.79
266.01
237.83
235.15
246.14
230.93
237.16
112.05
(2.27%)
(3.23%)
—
7.57
Div yield (avg)%
15.18
17.09
15.81
14.03
15.11
16.33
18.52
20.23
22.77
25.53
6.43
20.23
16.71
42
16.28
Payout ratio%
8.04
7.87
5.72
4.25
4.67
3.55
4.94
6.02
8.50
9.93
27.07
6.02
5.87
80
29.84
Shares (diluted)M
28.53
28.08
29.86
32.83
29.67
30.62
30.32
31.14
27.52
28.47
29.81
(0.83%)
0.78%
77
19.30
Buyback yield%
7.41
5.31
4.94
4.41
7.36
8.79
9.34
6.85
4.91
4.25
19.05
6.85
6.08
18
1.528
D/E ratiox
1.823
2.089
2.128
2.169
2.595
2.977
3.237
3.758
3.659
3.564
0.824
3.564
2.786
62
8.981
Enterprise value¥B
13.68
14.08
15.11
15.24
17.06
17.34
20.05
21.24
22.18
23.48
2.173
6.60%
4.86%
77
6.521
LT debt¥B
7.866
7.584
7.392
7.421
7.861
8.379
8.493
8.169
8.663
8.358
5.089
1.24%
(0.12%)
19
Revenue
¥14.73B
9.24%
1.00×
Cost of revenue
¥8.487B
9.57%
1.03×
Operating expenses
¥2.559B
8.94%
0.97×
Spread over hurdle
14.44%