4.252
Revenue¥B
5.644
5.700
5.860
5.964
6.056
5.991
6.090
6.155
6.102
6.144
4.370
0.29%
1.02%
86
22.44
Revenue growth%
0.40
0.86
2.89
2.78
0.43
0.40
3.11
3.97
2.90
1.32
10.76
2.90
2.05
83
26.69
Gross margin%
26.74
28.94
28.41
28.20
29.72
30.73
29.07
30.50
29.99
32.22
13.17
30.50
29.39
51
27.46
Operating margin%
7.46
8.25
5.78
4.76
5.97
8.00
8.24
6.79
7.51
5.82
9.75
7.51
7.12
82
8.21
Net margin%
28.07
27.37
24.67
24.54
23.82
21.31
21.76
19.59
19.36
21.12
9.10
21.12
22.79
81
23.93
P/E ratio (avg)x
24.91
26.01
26.23
27.64
29.46
29.60
29.05
26.08
28.65
26.48
15.64
28.65
27.06
27
32.54
EV/EBITx
9.346
9.480
8.495
8.237
7.088
7.175
6.423
6.511
6.525
6.517
22.08
6.517
7.132
20
13.74
FCF yield (avg)%
18.98
20.16
17.73
19.27
16.66
15.05
13.70
11.97
12.23
12.34
10.85
12.34
15.85
64
28.68
FCF margin%
12.60
11.21
13.99
14.72
16.75
16.50
13.65
11.11
11.28
11.37
29.09
11.37
13.13
13
1.023
FCF / Net incomex
0.330
0.292
0.306
0.334
0.348
0.365
0.330
0.305
0.342
0.320
0.528
0.330
0.330
24
12.24
ROIC%
7.15
7.76
10.04
11.95
14.52
13.11
15.55
13.52
15.77
17.20
19.02
15.55
13.32
77
11.86
Return on equity%
8.71
7.75
10.23
11.92
13.78
13.72
14.08
15.91
17.38
16.63
14.07
15.91
13.75
74
25.64
Return on assets%
34.24
31.60
28.96
27.99
28.64
29.35
26.66
25.68
25.21
23.83
29.73
25.68
28.31
33
4.94
EPS¥
4.78
5.70
6.92
8.27
9.91
10.91
10.69
12.21
12.18
13.60
5.51
6.53%
11.29%
—
29.62
EPS growth%
29.07
28.79
28.43
29.53
26.59
24.81
23.34
24.68
22.96
25.12
16.28
24.68
25.86
42
0.92
Bookvalue per sh¥
6.93
7.25
8.06
9.55
10.25
10.93
12.40
12.70
13.25
15.25
1.38
8.27%
8.53%
—
2.08
FCF per share¥
2.67
2.89
3.10
2.76
2.86
2.52
2.60
2.39
2.20
2.38
2.17
(3.59%)
(1.90%)
—
1.82
Dividend per sh¥
2.55
2.62
2.36
2.25
2.45
2.64
2.65
2.39
2.49
2.32
3.14
(1.10%)
(2.15%)
—
11.05
Div yield (avg)%
29.91
27.27
30.21
32.61
31.39
29.60
31.10
30.70
28.56
27.52
26.21
29.60
30.06
82
14.28
Payout ratio%
19.63
20.02
19.64
21.83
19.67
17.24
18.45
16.51
14.71
16.24
8.22
16.51
19.04
15
367.4
Shares (diluted)M
547.4
616.4
689.1
724.2
815.5
887.2
965.6
937.5
998.5
917.5
363.5
2.39%
6.29%
26
5.58
Buyback yield%
6.21
8.25
6.65
7.44
5.01
6.35
6.79
6.61
7.86
5.97
11.66
6.61
6.63
37
0.477
D/E ratiox
2.432
2.928
3.138
3.770
4.445
4.960
5.502
5.572
6.217
6.387
1.719
5.572
4.703
73
1.220
Enterprise value¥B
4.473
4.727
4.741
4.228
4.010
3.898
4.116
4.055
3.921
3.558
3.526
(2.36%)
(1.24%)
83
4.572
LT debt¥B
2.583
2.786
2.539
2.450
2.467
2.388
2.126
2.066
1.784
1.775
2.743
(6.37%)
(4.90%)
63
Revenue
¥6.144B
1.02%
1.00×
Cost of revenue
¥3.799B
1.26%
1.02×
Operating expenses
¥1.238B
0.60%
0.96×
Spread over hurdle
(4.15%)