0.489
Revenue¥B
1.623
1.601
1.588
1.606
1.588
1.596
1.562
1.551
1.538
1.534
0.522
(0.69%)
(0.46%)
84
28.33
Revenue growth%
2.88
3.33
1.36
3.12
4.98
6.61
7.40
8.62
10.47
12.72
2.30
8.62
5.79
48
27.40
Gross margin%
0.40
0.40
0.40
0.40
3.13
0.71
0.40
0.58
0.40
1.12
20.21
0.58
0.40
20
24.67
Operating margin%
37.38
37.32
36.92
38.69
38.09
40.71
42.92
44.28
43.13
45.92
16.12
43.13
39.70
92
7.42
Net margin%
27.70
26.02
25.31
22.62
20.85
22.01
21.91
20.28
22.94
25.83
26.57
22.01
22.78
71
11.19
P/E ratio (avg)x
46.36
47.10
57.07
62.81
69.76
79.05
87.33
91.85
110.0
133.5
13.82
91.85
74.41
42
25.70
EV/EBITx
34.61
39.23
36.44
37.27
38.63
38.04
41.59
38.12
34.91
37.68
24.32
38.04
37.86
85
6.95
FCF yield (avg)%
23.18
20.34
19.38
19.54
17.35
15.28
17.03
17.70
18.87
18.42
17.03
17.70
18.64
20
28.77
FCF margin%
15.48
15.44
13.39
16.19
16.24
17.09
18.83
18.82
17.36
16.74
4.63
17.36
16.49
37
0.991
FCF / Net incomex
1.134
1.126
1.221
1.074
1.063
1.042
0.960
0.908
0.822
0.818
1.595
0.908
1.053
86
28.13
ROIC%
22.94
21.55
24.34
21.43
18.94
16.73
17.48
17.78
18.90
16.85
27.30
17.48
18.92
70
21.79
Return on equity%
19.34
16.51
18.57
17.07
14.19
16.10
18.78
16.59
18.37
21.11
21.69
18.37
17.72
50
7.78
Return on assets%
21.88
19.80
17.52
16.88
16.50
14.45
15.11
13.10
12.87
11.24
13.55
13.10
15.80
63
1.13
EPS¥
2.42
2.32
2.58
2.48
2.46
2.71
2.86
3.06
3.32
3.26
1.21
5.78%
3.41%
—
14.01
EPS growth%
22.55
20.73
20.43
22.72
25.51
23.84
24.68
25.93
23.62
23.89
22.53
23.89
23.73
27
1.86
Bookvalue per sh¥
1.50
1.47
1.46
1.52
1.40
1.58
1.80
2.00
1.89
2.03
2.60
7.72%
2.39%
—
1.34
FCF per share¥
3.35
3.70
3.69
4.05
4.07
4.48
4.81
5.65
5.89
6.16
2.03
8.67%
7.93%
—
2.24
Dividend per sh¥
2.73
2.76
3.12
3.21
3.54
3.81
4.16
4.26
4.61
5.06
0.84
7.43%
7.70%
—
28.73
Div yield (avg)%
14.03
15.91
14.05
11.59
12.90
11.46
13.39
12.52
14.33
13.54
7.43
13.39
13.47
68
4.94
Payout ratio%
19.74
22.06
24.48
21.84
20.07
21.42
18.66
16.89
15.79
18.04
16.46
18.04
19.90
87
289.1
Shares (diluted)M
394.4
385.8
397.1
401.5
404.8
413.4
441.2
420.6
479.8
518.8
289.8
5.09%
3.96%
34
13.49
Buyback yield%
20.28
23.25
23.25
24.95
23.40
23.95
25.68
27.89
30.73
28.99
16.35
27.89
24.45
83
1.059
D/E ratiox
1.399
1.479
1.317
1.404
1.353
1.348
1.411
1.535
1.358
1.218
0.617
1.358
1.378
53
0.220
Enterprise value¥B
0.816
0.842
0.789
0.762
0.748
0.819
0.941
1.042
0.994
0.967
1.182
5.26%
2.73%
89
1,001
LT debt¥M
60.29
61.65
72.29
81.92
84.94
89.37
98.33
99.06
115.6
135.2
944.1
9.74%
8.18%
60
Revenue
¥1.534B
(0.46%)
1.00×
Cost of revenue
¥851.1M
(0.40%)
1.01×
Operating expenses
¥276.7M
(0.08%)
1.04×
Spread over hurdle
62.04%