0.491
Revenue¥B
1.565
1.681
1.814
1.958
2.121
2.334
2.465
2.615
2.818
3.007
0.509
7.23%
7.41%
26
9.24
Revenue growth%
0.40
3.31
4.68
2.87
1.17
1.09
1.25
2.62
3.70
0.88
11.93
1.25
1.94
8
24.79
Gross margin%
13.48
13.99
16.52
14.59
12.01
13.94
16.59
15.18
15.86
13.81
21.19
15.18
14.29
72
18.25
Operating margin%
22.93
22.56
22.46
24.17
23.17
20.63
21.37
21.59
21.71
19.79
17.20
21.37
22.09
86
17.03
Net margin%
25.66
28.06
26.44
27.10
25.85
25.82
25.34
27.57
29.83
26.95
23.19
26.95
26.69
49
33.22
P/E ratio (avg)x
25.49
24.51
22.30
19.33
18.43
19.84
20.43
20.47
21.33
20.16
14.69
20.43
20.45
48
9.588
EV/EBITx
20.22
19.95
17.78
16.03
15.84
16.50
17.14
15.23
13.66
12.07
15.57
15.23
16.26
44
13.14
FCF yield (avg)%
7.17
9.57
9.97
7.00
8.21
10.48
9.77
7.29
8.58
8.24
10.75
8.58
8.41
39
4.18
FCF margin%
4.89
2.48
5.39
8.18
7.63
9.91
10.42
9.23
11.19
12.07
29.27
10.42
8.70
27
0.862
FCF / Net incomex
2.479
2.437
2.865
2.786
2.727
2.976
3.419
3.341
3.961
4.334
1.344
3.419
2.921
39
12.96
ROIC%
10.56
12.69
13.65
11.41
10.17
10.18
10.57
12.52
10.73
10.42
6.87
10.57
10.65
31
8.51
Return on equity%
15.15
13.05
12.93
12.62
13.44
10.92
8.07
10.00
9.68
11.13
23.16
10.00
11.88
95
12.13
Return on assets%
22.86
23.31
25.67
25.69
28.36
27.71
28.30
29.64
32.35
29.41
10.79
29.41
28.00
83
2.92
EPS¥
1.38
1.55
1.47
1.51
1.43
1.58
1.54
1.53
1.61
1.53
3.03
1.32%
2.04%
—
16.32
EPS growth%
10.35
7.40
8.65
9.86
10.94
11.80
13.23
10.84
12.95
11.37
16.38
11.80
10.89
17
2.57
Bookvalue per sh¥
2.98
2.59
2.71
2.89
2.60
2.46
2.33
2.12
1.85
1.85
3.20
(6.55%)
(4.19%)
—
1.41
FCF per share¥
1.74
1.56
1.64
1.76
1.59
1.39
1.23
1.07
1.08
1.16
1.32
(6.03%)
(4.30%)
—
2.04
Dividend per sh¥
3.71
4.05
4.00
3.53
3.96
4.14
4.34
4.53
4.03
3.64
3.54
(1.64%)
0.65%
—
18.42
Div yield (avg)%
34.58
35.60
34.80
35.79
35.21
36.38
37.72
39.66
39.21
38.62
9.43
38.62
36.08
35
14.84
Payout ratio%
17.01
14.89
14.45
14.25
12.83
10.66
8.32
9.18
11.22
9.02
13.15
9.18
12.03
54
334.2
Shares (diluted)M
411.0
406.0
414.2
407.2
468.5
532.2
595.2
611.4
632.2
652.9
324.4
6.86%
4.70%
88
21.10
Buyback yield%
16.95
16.72
18.15
15.96
14.03
13.88
14.29
12.51
14.02
12.28
10.91
13.88
14.16
53
1.162
D/E ratiox
2.302
2.489
2.716
2.629
2.693
2.743
2.596
2.605
2.685
2.426
0.677
2.605
2.617
51
0.316
Enterprise value¥B
2.027
1.841
1.950
1.792
1.638
1.519
1.470
1.403
1.448
1.321
1.724
(4.21%)
(3.96%)
74
1.342
LT debt¥B
2.839
2.617
2.874
2.865
2.753
2.622
2.491
2.526
2.648
2.828
2.437
0.54%
(0.19%)
21
Revenue
¥3.007B
7.41%
1.00×
Cost of revenue
¥1.691B
7.40%
1.00×
Operating expenses
¥723.6M
7.57%
1.01×
Cash and investments
15.34%
Spread over hurdle
(3.63%)