2.212
Revenue¥B
3.003
3.096
3.160
3.301
3.387
3.532
3.592
3.635
3.745
3.745
2.272
2.03%
2.24%
44
21.97
Revenue growth%
26.27
27.16
28.10
27.06
25.07
26.71
24.72
24.79
24.57
25.14
28.85
24.79
25.71
84
27.35
Gross margin%
25.90
26.89
27.93
25.49
27.01
28.77
26.60
28.34
27.97
27.43
7.04
27.97
27.22
25
5.53
Operating margin%
3.43
0.49
3.48
1.30
2.14
0.40
0.43
0.40
2.31
0.40
8.53
0.40
0.89
81
17.80
Net margin%
19.91
22.48
20.83
21.66
18.95
21.43
23.87
21.22
18.22
18.11
25.30
21.22
21.02
36
33.17
P/E ratio (avg)x
45.89
50.51
47.31
51.76
45.73
47.09
52.17
47.48
42.95
47.12
21.88
47.12
47.21
34
7.091
EV/EBITx
25.19
25.11
28.65
27.39
29.14
30.19
29.26
28.30
28.41
28.63
33.42
28.63
28.52
33
4.95
FCF yield (avg)%
9.66
9.60
9.99
11.62
14.32
15.27
12.94
12.01
9.93
11.07
19.69
12.01
11.34
45
3.34
FCF margin%
16.92
15.79
16.47
18.29
17.69
18.42
20.62
17.70
20.14
20.92
25.79
20.14
18.00
71
1.446
FCF / Net incomex
2.033
2.085
2.076
2.098
2.164
2.216
2.259
2.617
3.035
3.162
1.378
2.617
2.190
83
2.30
ROIC%
5.65
4.58
3.00
1.35
3.49
2.45
1.40
1.72
1.98
0.40
4.87
1.72
2.22
19
15.69
Return on equity%
3.81
3.86
3.95
3.93
1.32
1.20
3.67
2.71
3.89
6.13
27.52
3.67
3.83
47
23.83
Return on assets%
9.13
11.56
11.50
12.07
12.29
12.54
15.03
16.66
16.70
17.24
8.91
16.66
12.41
67
78.74
EPS¥
169.48
176.15
159.38
169.24
165.24
156.82
142.44
161.30
178.50
182.04
83.33
1.96%
0.98%
—
7.93
EPS growth%
8.65
11.62
13.34
12.67
9.78
11.62
11.00
8.73
10.93
10.36
20.82
10.93
10.96
45
189.57
Bookvalue per sh¥
201.09
221.14
241.90
245.56
286.53
291.05
320.03
338.93
401.13
447.20
141.48
9.31%
9.05%
—
35.03
FCF per share¥
55.01
65.42
71.55
82.31
92.45
102.76
114.78
132.64
127.13
134.85
94.52
7.84%
10.80%
—
34.33
Dividend per sh¥
42.89
38.10
36.58
40.25
43.05
38.87
33.94
30.85
31.35
30.20
54.25
(6.84%)
(3.45%)
—
3.98
Div yield (avg)%
25.48
28.16
29.99
32.58
31.36
33.43
31.20
30.50
32.17
31.74
19.31
31.74
31.28
11
16.54
Payout ratio%
32.18
31.37
32.64
35.36
32.81
34.60
37.24
36.00
33.46
35.78
18.08
35.78
34.03
31
6.769
Shares (diluted)M
11.34
11.09
11.31
11.69
12.15
13.59
15.00
15.42
14.62
15.62
7.142
5.17%
4.51%
65
5.45
Buyback yield%
32.20
34.61
33.59
31.85
29.72
30.97
32.73
31.06
30.50
30.07
23.58
30.97
31.46
70
1.710
D/E ratiox
0.632
0.578
0.544
0.582
0.517
0.523
0.581
0.639
0.582
0.572
0.954
0.581
0.579
35
0.416
Enterprise value¥B
0.222
0.207
0.193
0.218
0.228
0.232
0.242
0.237
0.252
0.243
2.848
1.32%
1.63%
34
1.771
LT debt¥B
1.993
2.219
2.369
2.702
2.573
2.477
2.799
3.097
3.604
4.069
2.562
9.60%
8.79%
6
Revenue
¥3.745B
2.24%
1.00×
Cost of revenue
¥2.110B
2.36%
1.01×
Operating expenses
¥932.3M
2.54%
1.03×
Goodwill & intangibles
15.94%
Spread over hurdle
71.01%