1.914
Revenue¥B
2.798
2.931
3.028
3.222
3.409
3.546
3.647
3.765
3.978
4.186
2.143
4.19%
4.75%
40
10.46
Revenue growth%
0.40
0.40
0.40
0.40
3.18
5.28
5.84
7.78
7.86
9.52
7.77
7.78
4.23
68
20.04
Gross margin%
29.29
28.99
30.31
28.30
28.48
26.14
25.41
23.77
25.24
24.12
24.51
25.24
27.22
35
25.34
Operating margin%
24.53
24.02
23.20
23.11
21.54
19.54
17.09
19.01
19.62
16.65
27.61
19.01
20.58
52
14.20
Net margin%
7.35
9.45
12.24
9.67
8.43
9.60
9.12
11.79
13.36
13.25
13.22
11.79
9.64
67
19.46
P/E ratio (avg)x
11.55
12.22
10.94
11.72
11.51
11.79
12.55
12.05
10.61
9.568
19.73
11.79
11.63
86
18.65
EV/EBITx
8.364
8.268
8.149
8.318
7.141
6.984
6.626
6.932
6.743
6.767
10.03
6.767
7.063
64
19.17
FCF yield (avg)%
22.50
25.13
25.51
22.61
19.80
18.48
15.67
15.49
17.84
15.38
24.17
15.67
19.14
87
22.26
FCF margin%
24.96
22.25
21.84
24.37
24.75
26.88
28.29
27.53
25.37
25.82
2.77
26.88
25.17
61
1.086
FCF / Net incomex
0.512
0.582
0.702
0.730
0.797
0.909
0.956
1.097
1.227
1.308
1.088
1.097
0.853
82
22.74
ROIC%
10.22
12.90
14.78
13.00
13.86
11.27
13.12
14.93
15.67
17.79
27.20
14.93
13.49
65
7.66
Return on equity%
16.57
14.01
11.71
12.19
14.66
15.26
18.25
19.28
16.52
15.02
23.06
16.52
15.14
79
15.49
Return on assets%
15.56
17.85
20.73
23.42
20.63
21.68
22.38
25.02
26.35
26.76
26.82
25.02
22.03
83
5.23
EPS¥
9.33
11.16
12.70
14.71
17.78
21.08
24.51
27.63
33.48
34.29
5.82
14.04%
14.17%
—
22.08
EPS growth%
16.81
19.13
18.98
20.11
21.34
24.31
24.80
23.85
23.71
21.93
27.29
23.85
21.64
18
1.85
Bookvalue per sh¥
8.24
9.79
11.16
12.40
13.13
13.10
14.00
13.77
16.14
17.19
3.82
5.54%
7.42%
—
6.42
FCF per share¥
9.49
10.18
11.44
11.87
13.64
13.76
15.62
17.29
18.87
22.65
3.15
10.69%
10.74%
—
7.34
Dividend per sh¥
4.99
4.63
5.19
5.62
6.08
6.94
6.33
6.92
7.52
7.20
5.26
3.44%
3.24%
—
23.49
Div yield (avg)%
23.45
25.35
26.34
24.30
23.09
23.86
22.73
23.20
24.77
25.43
12.85
23.86
24.08
72
23.68
Payout ratio%
21.25
20.69
20.40
22.85
19.89
17.99
20.66
23.17
25.46
28.18
10.89
23.17
20.97
23
463.0
Shares (diluted)M
487.8
511.1
488.6
521.4
576.6
556.2
552.6
524.0
579.6
638.0
468.0
2.04%
1.98%
6
6.41
Buyback yield%
12.84
11.09
11.66
12.74
12.47
14.51
15.34
13.83
14.41
14.72
25.03
14.51
13.34
39
0.738
D/E ratiox
1.409
1.653
1.570
1.700
1.733
1.990
1.930
2.030
2.304
2.523
1.429
2.030
1.832
13
1.691
Enterprise value¥B
3.958
4.012
4.647
4.345
4.927
5.433
5.629
6.514
6.179
6.383
0.692
5.31%
5.54%
42
3.782
LT debt¥B
5.543
5.337
5.266
5.973
6.068
5.812
6.163
5.985
6.460
7.542
1.062
4.44%
2.62%
28
Revenue
¥4.186B
4.75%
1.00×
Cost of revenue
¥1.804B
4.84%
1.01×
Operating expenses
¥1.004B
4.53%
0.98×
Spread over hurdle
75.17%