2.039
Revenue¥B
8.330
8.346
8.707
8.961
9.204
9.380
9.450
9.456
9.847
9.937
2.143
1.54%
1.89%
70
23.12
Revenue growth%
26.37
26.38
23.96
21.92
21.79
23.42
24.70
27.44
30.28
27.38
12.34
27.38
25.53
47
27.27
Gross margin%
8.39
8.54
10.69
10.97
11.16
9.69
6.76
9.39
8.79
7.41
12.71
8.79
9.09
77
28.85
Operating margin%
26.93
26.01
28.01
26.19
25.12
27.12
27.49
25.11
26.56
28.02
27.84
27.12
26.74
59
15.46
Net margin%
16.66
17.71
14.80
15.85
17.39
19.02
20.77
21.15
21.57
21.62
9.36
21.15
18.36
40
27.74
P/E ratio (avg)x
59.45
64.28
68.44
66.73
67.97
77.93
76.80
73.96
85.92
93.95
30.30
77.93
71.20
24
7.572
EV/EBITx
47.98
48.25
53.05
55.21
56.98
54.19
49.48
46.39
45.10
44.48
7.648
46.39
48.87
67
18.64
FCF yield (avg)%
20.46
20.52
18.90
21.63
20.43
20.84
18.80
21.70
21.42
20.32
26.52
20.84
20.49
40
15.27
FCF margin%
20.30
23.11
24.15
23.97
25.47
28.45
31.09
29.34
30.58
32.40
26.91
30.58
26.96
11
1.153
FCF / Net incomex
1.717
1.594
1.621
1.703
1.575
1.624
1.511
1.392
1.538
1.665
1.339
1.538
1.607
91
18.64
ROIC%
2.75
4.04
6.00
4.64
6.73
4.36
3.22
0.40
2.09
3.05
25.68
3.05
3.63
55
11.92
Return on equity%
13.88
11.86
11.13
11.33
10.95
10.55
12.61
12.40
14.08
15.62
9.14
12.61
12.13
89
19.28
Return on assets%
22.24
24.01
25.79
28.76
26.08
27.76
29.95
29.74
27.57
27.19
5.89
27.76
27.38
9
4.85
EPS¥
2.83
3.02
3.40
3.59
3.42
3.34
3.10
3.11
3.20
3.70
5.26
1.58%
3.72%
—
23.56
EPS growth%
18.27
19.18
21.01
23.78
23.66
22.08
23.28
25.43
26.73
25.32
5.75
25.32
23.47
18
4.39
Bookvalue per sh¥
1.49
1.59
1.51
1.51
1.40
1.36
1.33
1.37
1.29
1.29
5.01
(1.64%)
(2.29%)
—
1.60
FCF per share¥
4.14
4.55
4.84
4.97
5.21
6.11
6.83
6.42
7.45
7.08
1.91
6.30%
5.91%
—
5.48
Dividend per sh¥
5.49
5.79
5.79
5.83
6.28
6.60
6.15
6.19
6.61
7.18
2.58
2.71%
3.00%
—
23.49
Div yield (avg)%
2.86
5.71
8.29
7.63
10.06
7.78
7.22
8.64
10.86
13.10
21.61
8.64
8.03
39
4.57
Payout ratio%
13.32
14.00
12.86
13.92
13.34
12.79
14.45
16.51
14.15
14.51
9.89
14.45
13.96
11
918.8
Shares (diluted)M
939.3
888.8
818.3
898.5
928.2
889.8
844.1
811.9
789.7
864.2
899.2
(1.42%)
0.07%
32
8.16
Buyback yield%
11.75
11.60
14.31
12.68
12.19
9.41
12.04
14.99
16.23
13.45
26.62
13.45
12.43
85
1.499
D/E ratiox
2.216
2.565
2.955
2.861
3.106
3.173
3.300
3.266
3.375
3.645
0.634
3.300
3.139
88
5.987
Enterprise value¥B
7.760
9.013
9.256
10.48
10.14
10.08
11.63
12.99
13.23
12.59
6.292
4.42%
4.44%
20
1.700
LT debt¥B
7.803
7.218
7.856
7.448
7.892
7.767
8.117
7.627
8.011
7.761
6.669
(0.33%)
0.31%
24
Revenue
¥9.937B
1.89%
1.00×
Cost of revenue
¥4.024B
1.95%
1.01×
Operating expenses
¥2.364B
1.32%
0.95×
Spread over hurdle
27.22%