1.337
Revenue¥B
2.230
2.382
2.543
2.706
2.759
2.900
2.985
3.040
3.127
3.316
1.424
3.75%
4.28%
8
14.85
Revenue growth%
16.24
17.73
19.46
18.92
17.51
18.96
17.98
17.50
15.40
17.06
14.56
17.50
17.62
67
19.07
Gross margin%
10.86
8.42
5.56
7.75
4.79
1.94
3.29
5.48
7.01
6.50
25.42
5.48
6.03
74
25.88
Operating margin%
18.08
21.04
21.04
19.29
21.20
22.68
22.74
24.06
24.25
26.92
12.78
24.06
21.94
87
21.06
Net margin%
19.60
20.61
19.75
22.24
25.14
25.29
25.76
23.65
22.15
21.56
19.87
23.65
22.20
46
37.14
P/E ratio (avg)x
16.48
17.53
19.04
22.49
26.38
25.85
26.36
26.78
26.98
29.96
13.17
26.78
26.11
15
20.11
EV/EBITx
20.13
20.67
22.61
23.26
23.61
27.00
32.54
36.84
44.80
46.65
34.96
36.84
25.30
38
6.04
FCF yield (avg)%
25.44
25.02
24.91
23.43
24.13
21.21
21.41
19.85
20.43
22.29
19.55
21.21
22.86
14
28.35
FCF margin%
13.40
15.16
14.12
15.82
18.41
18.50
16.24
15.87
17.49
17.71
24.32
17.49
16.06
71
0.445
FCF / Net incomex
3.051
3.180
3.431
3.784
3.987
4.608
5.118
6.042
5.965
6.166
0.428
5.965
4.297
52
5.54
ROIC%
26.65
26.23
26.27
24.25
21.33
19.28
17.13
17.05
19.81
22.11
4.15
19.28
21.72
16
2.05
Return on equity%
31.78
30.83
31.45
32.42
31.30
34.28
35.17
35.80
38.76
37.97
6.94
35.80
33.35
54
26.48
Return on assets%
18.38
19.18
16.30
17.50
19.71
21.19
24.09
23.89
25.23
26.66
24.29
24.09
20.45
81
1.17
EPS¥
1.77
1.56
1.68
1.44
1.30
1.14
1.15
1.25
1.35
1.18
1.23
(2.00%)
(4.26%)
—
7.45
EPS growth%
28.55
29.80
27.65
26.66
28.23
28.35
31.22
31.83
29.80
30.92
28.20
30.92
29.17
36
0.80
Bookvalue per sh¥
3.63
4.04
4.03
3.91
4.21
3.89
3.82
3.93
3.81
3.77
2.93
(2.17%)
0.46%
—
3.88
FCF per share¥
2.04
1.90
1.98
2.04
1.75
1.71
1.51
1.51
1.33
1.25
3.83
(6.49%)
(5.33%)
—
2.60
Dividend per sh¥
2.81
3.15
3.17
3.11
3.56
3.71
4.19
4.83
4.95
5.27
1.65
8.13%
6.92%
—
7.85
Div yield (avg)%
10.26
8.25
6.60
9.03
8.29
6.37
4.64
3.13
0.40
0.40
18.84
3.13
6.49
49
25.36
Payout ratio%
1.25
3.69
2.48
3.55
1.97
1.90
0.40
0.85
1.38
2.66
16.76
1.38
1.94
84
418.2
Shares (diluted)M
473.9
500.2
466.9
447.7
455.9
463.3
459.5
445.4
453.3
475.8
443.4
0.86%
(0.05%)
83
20.74
Buyback yield%
10.49
10.55
13.34
11.66
14.25
14.89
14.08
14.57
14.45
11.50
18.74
14.45
13.71
40
0.567
D/E ratiox
2.405
2.566
2.865
3.250
3.713
3.889
3.765
3.564
3.500
3.894
0.262
3.765
3.532
76
2,260
Enterprise value¥M
529.0
471.7
495.1
554.4
494.2
507.0
530.6
541.4
514.1
536.7
308.1
1.66%
0.30%
15
2.391
LT debt¥B
1.318
1.170
1.087
1.035
1.084
1.062
1.050
1.007
1.062
1.111
0.124
0.50%
(3.23%)
70
Revenue
¥3.316B
4.28%
1.00×
Cost of revenue
¥2.245B
4.27%
1.00×
Operating expenses
¥450.3M
4.48%
1.02×
Spread over hurdle
25.58%