0.392
Revenue¥B
3.956
4.089
4.231
4.423
4.653
4.892
5.038
5.295
5.550
5.642
0.425
3.93%
3.82%
69
26.60
Revenue growth%
3.13
5.94
5.79
2.90
2.63
1.24
4.08
4.61
5.00
5.72
11.84
4.61
4.34
92
14.49
Gross margin%
24.39
25.79
27.60
27.92
30.00
31.73
29.79
30.56
30.70
33.31
8.47
30.70
29.89
82
20.68
Operating margin%
10.39
9.33
10.97
11.22
8.84
10.57
13.48
16.16
13.27
13.58
18.13
13.48
11.10
59
15.49
Net margin%
26.95
24.45
26.54
27.77
28.66
27.10
26.13
28.52
30.41
32.86
20.84
28.52
27.43
89
32.75
P/E ratio (avg)x
23.44
22.46
22.54
21.45
23.65
25.31
24.45
24.89
25.29
27.44
10.39
25.29
24.05
71
9.600
EV/EBITx
30.47
35.04
40.68
48.13
46.12
46.64
53.48
52.76
54.20
60.84
17.50
53.48
47.38
29
5.17
FCF yield (avg)%
21.46
22.10
21.68
20.08
19.01
17.05
17.20
18.54
21.38
20.00
17.51
18.54
20.04
69
10.49
FCF margin%
3.88
4.42
2.62
2.43
0.40
0.72
2.36
4.77
2.05
4.28
4.43
2.36
2.52
49
0.802
FCF / Net incomex
0.254
0.261
0.266
0.229
0.239
0.215
0.213
0.228
0.221
0.195
1.111
0.215
0.228
17
2.07
ROIC%
21.97
24.65
25.56
25.78
24.12
21.56
20.56
18.86
16.20
14.08
4.85
18.86
21.77
55
7.82
Return on equity%
20.34
21.93
23.41
23.20
26.07
28.68
26.66
24.82
26.50
27.14
22.92
26.66
25.45
70
11.74
Return on assets%
6.02
3.45
4.39
2.22
0.40
0.40
1.97
0.40
0.40
0.40
6.75
0.40
1.19
71
8.32
EPS¥
6.75
6.18
6.48
7.08
7.34
6.98
6.62
6.14
6.46
6.09
8.89
(3.66%)
(1.28%)
—
8.26
EPS growth%
15.69
15.16
16.20
18.18
20.10
21.06
20.54
18.79
17.27
19.50
9.40
19.50
18.48
33
10.20
Bookvalue per sh¥
7.31
7.37
6.70
6.33
6.92
7.85
7.46
7.25
7.40
8.16
6.68
3.35%
0.82%
—
4.28
FCF per share¥
15.37
15.27
16.09
18.22
21.51
25.62
26.84
27.38
26.26
29.53
8.69
6.54%
7.59%
—
8.67
Dividend per sh¥
8.29
8.49
8.39
8.77
8.30
9.39
10.30
11.12
11.83
10.97
6.27
5.73%
1.73%
—
5.15
Div yield (avg)%
30.51
31.16
32.07
30.59
30.52
29.18
31.19
33.91
34.68
37.43
17.37
33.91
31.18
66
11.88
Payout ratio%
4.15
2.43
1.84
0.40
0.40
0.40
3.31
3.39
2.96
4.91
2.64
3.31
2.70
82
648.0
Shares (diluted)M
597.9
675.0
705.2
760.4
805.2
879.8
821.5
820.9
759.3
728.2
655.4
(1.99%)
1.64%
17
8.47
Buyback yield%
4.26
5.56
4.18
5.25
4.80
4.79
4.45
5.75
3.90
2.86
8.02
4.45
4.62
56
1.103
D/E ratiox
0.782
0.724
0.719
0.689
0.644
0.644
0.568
0.596
0.613
0.575
0.910
0.596
0.644
83
4.943
Enterprise value¥B
3.636
3.383
3.761
4.238
4.483
4.991
5.021
4.801
5.278
5.372
2.248
3.68%
3.15%
87
4.129
LT debt¥B
2.039
2.165
2.433
2.290
2.453
2.688
2.889
3.005
3.083
2.843
1.966
2.99%
4.56%
20
Revenue
¥5.642B
3.82%
1.00×
Cost of revenue
¥3.447B
3.52%
0.97×
Operating expenses
¥737.1M
4.55%
1.07×
Spread over hurdle
21.97%