1.340
Revenue¥B
3.371
3.465
3.587
3.805
3.977
4.202
4.402
4.553
4.769
4.900
1.463
4.26%
4.13%
12
13.84
Revenue growth%
8.84
7.48
9.36
10.10
8.81
7.53
5.09
4.44
4.76
5.31
5.91
5.09
7.50
12
12.28
Gross margin%
4.52
6.72
5.31
2.45
1.14
2.54
4.08
3.77
1.76
3.79
2.14
3.77
3.78
15
7.82
Operating margin%
30.94
29.03
27.92
25.46
28.16
25.21
23.99
22.51
22.15
24.99
19.45
23.99
25.33
60
12.02
Net margin%
18.32
21.10
21.93
21.53
23.09
20.16
19.83
20.24
21.16
19.67
7.00
20.16
20.67
27
26.71
P/E ratio (avg)x
40.67
43.36
48.64
46.15
42.65
41.42
47.38
52.83
56.51
59.92
27.19
52.83
46.77
55
19.69
EV/EBITx
12.36
13.41
13.29
12.71
13.20
13.83
13.37
14.84
16.02
18.38
31.48
14.84
13.39
12
12.38
FCF yield (avg)%
27.53
25.02
24.09
23.69
21.49
19.50
17.00
14.96
13.49
11.23
4.99
14.96
20.50
56
26.85
FCF margin%
3.19
5.84
6.96
7.81
5.39
5.83
6.90
8.30
6.20
4.02
10.09
6.20
6.02
59
0.442
FCF / Net incomex
1.487
1.556
1.584
1.825
1.994
1.878
1.888
2.004
2.265
2.546
1.314
2.004
1.883
8
29.26
ROIC%
17.71
19.23
17.67
19.13
19.79
18.77
20.39
22.47
22.34
20.32
4.61
20.39
19.51
89
17.25
Return on equity%
8.63
9.55
8.73
11.14
13.71
15.19
15.77
13.24
12.38
15.18
20.75
15.18
12.81
30
11.83
Return on assets%
1.69
0.40
1.78
1.76
0.40
3.20
1.99
0.40
3.13
3.76
9.74
3.13
1.77
19
109.52
EPS¥
38.17
40.29
40.69
45.17
48.66
43.15
46.85
47.40
44.11
48.53
112.83
(0.05%)
1.76%
—
22.09
EPS growth%
15.02
14.47
12.64
15.45
18.12
20.28
22.79
20.06
17.45
16.20
15.52
20.06
16.82
67
236.71
Bookvalue per sh¥
115.13
129.77
148.62
148.80
143.19
136.46
142.46
135.48
141.78
160.46
78.46
2.30%
2.72%
—
194.40
FCF per share¥
50.97
47.31
54.28
61.71
65.09
67.15
74.64
78.76
74.04
70.91
217.02
1.73%
4.01%
—
111.91
Dividend per sh¥
216.36
253.75
282.98
286.36
291.79
332.38
340.70
345.51
337.72
344.72
233.94
3.39%
5.23%
—
7.55
Div yield (avg)%
23.07
20.66
20.36
18.52
20.51
19.14
19.85
19.36
16.88
16.70
5.81
19.14
19.61
41
26.10
Payout ratio%
26.10
28.13
27.40
26.46
28.20
27.50
28.31
27.90
30.70
30.05
28.30
28.31
28.02
78
10.67
Shares (diluted)M
14.53
15.65
16.33
15.79
16.58
17.14
18.32
20.72
22.22
26.01
10.46
9.42%
6.39%
69
22.58
Buyback yield%
23.91
25.28
24.38
27.29
25.08
24.23
23.93
24.65
24.69
27.60
8.25
24.65
24.67
80
0.729
D/E ratiox
1.367
1.257
1.201
1.301
1.416
1.437
1.393
1.300
1.409
1.531
0.470
1.409
1.380
67
3.702
Enterprise value¥B
2.793
2.566
2.452
2.703
3.121
3.265
3.326
3.475
3.263
3.644
0.623
3.15%
2.35%
59
3.438
LT debt¥B
1.567
1.399
1.471
1.414
1.303
1.179
1.073
0.993
1.008
1.057
2.900
(4.10%)
(3.13%)
36
Revenue
¥4.900B
4.13%
1.00×
Cost of revenue
¥3.430B
4.13%
1.00×
Operating expenses
¥1.087B
4.52%
1.04×
Spread over hurdle
(4.34%)