0.270
Revenue¥B
2.213
2.224
2.232
2.202
2.157
2.147
2.173
2.205
2.253
2.250
0.300
0.85%
(0.02%)
40
21.83
Revenue growth%
2.41
4.86
7.42
8.37
5.90
7.47
5.97
5.50
7.43
6.23
10.32
6.23
6.10
26
10.50
Gross margin%
9.99
10.22
9.04
10.06
7.33
8.57
10.16
7.24
6.66
7.35
19.99
7.35
8.80
59
18.03
Operating margin%
14.47
16.46
14.88
15.53
16.67
15.47
15.70
14.11
15.81
14.91
2.97
15.47
15.50
94
23.60
Net margin%
4.95
7.69
9.13
11.00
12.39
12.58
14.35
13.76
14.07
11.67
5.97
13.76
12.03
22
21.43
P/E ratio (avg)x
33.19
30.39
29.50
28.07
31.21
29.80
27.01
26.83
25.49
25.77
28.44
26.83
28.78
47
12.98
EV/EBITx
20.83
22.70
23.22
22.35
22.73
24.70
26.27
25.49
25.43
25.07
34.06
25.43
23.96
87
26.21
FCF yield (avg)%
21.01
18.98
17.37
18.95
19.90
20.57
23.37
25.31
26.07
25.26
17.78
25.26
20.79
94
11.33
FCF margin%
13.27
15.17
16.97
17.29
18.49
19.47
17.94
16.63
19.35
19.64
19.33
19.35
17.61
92
1.645
FCF / Net incomex
1.395
1.632
1.850
1.892
2.149
2.564
2.757
3.265
3.885
4.026
1.276
3.265
2.356
39
18.19
ROIC%
4.51
2.33
0.40
0.40
0.40
0.40
0.40
0.40
3.24
3.28
10.20
0.40
0.40
85
9.23
Return on equity%
33.51
35.53
34.09
34.42
35.99
34.56
34.41
37.28
37.70
39.35
17.73
37.28
35.04
7
23.36
Return on assets%
21.43
19.93
22.66
24.32
21.69
20.85
23.37
21.02
20.93
22.76
25.28
21.02
21.56
81
39.97
EPS¥
50.74
54.41
51.79
48.22
49.10
52.80
56.55
52.15
51.70
47.35
43.74
(0.72%)
(0.62%)
—
15.45
EPS growth%
24.73
25.01
26.70
29.53
31.94
29.70
29.23
28.94
28.41
27.68
25.80
28.94
28.67
54
42.27
Bookvalue per sh¥
55.28
51.91
50.96
53.74
48.60
47.06
49.34
50.70
44.86
42.26
27.88
(2.76%)
(4.01%)
—
145.80
FCF per share¥
125.99
131.19
129.94
144.72
148.65
139.74
138.20
127.02
130.17
135.52
71.93
(1.83%)
1.13%
—
92.08
Dividend per sh¥
99.43
99.59
85.86
93.15
81.58
76.44
66.75
64.94
63.57
68.86
44.23
(3.33%)
(4.81%)
—
7.46
Div yield (avg)%
25.00
26.02
28.45
31.04
31.92
31.55
32.43
32.52
34.94
32.16
12.20
32.43
31.73
25
25.67
Payout ratio%
23.14
24.70
23.24
21.22
21.25
19.88
21.19
19.90
21.89
23.51
20.56
21.19
21.57
59
12.69
Shares (diluted)M
12.89
12.02
13.04
14.42
14.70
14.51
13.54
14.60
14.77
13.86
12.93
(1.17%)
(0.30%)
86
17.46
Buyback yield%
25.16
24.18
24.70
21.74
19.35
20.71
21.54
20.05
19.29
17.57
2.58
20.05
21.12
19
0.377
D/E ratiox
1.552
1.703
1.788
1.569
1.697
1.533
1.471
1.570
1.599
1.749
1.749
1.570
1.584
9
1.529
Enterprise value¥B
1.834
1.749
1.898
1.725
1.632
1.549
1.473
1.414
1.330
1.379
0.210
(3.32%)
(1.84%)
35
1,095
LT debt¥M
236.6
224.4
198.7
188.3
202.4
199.8
217.3
237.9
243.9
239.2
721.4
3.40%
(0.06%)
19
Revenue
¥2.250B
(0.02%)
1.00×
Cost of revenue
¥1.575B
(0.02%)
1.00×
Operating expenses
¥407.0M
0.12%
1.01×
Goodwill & intangibles
19.70%
Spread over hurdle
17.61%