1.438
Revenue¥B
2.160
2.246
2.367
2.425
2.499
2.524
2.650
2.736
2.765
1.523
1.760
2.66%
3.32%
15
18.91
Revenue growth%
1.56
0.40
1.25
0.40
3.17
6.11
4.13
4.76
2.43
25.72
14.76
4.13
2.62
61
18.64
Gross margin%
3.98
5.57
8.35
6.06
3.89
1.84
1.99
0.40
0.40
11.01
16.75
1.84
3.02
75
29.45
Operating margin%
28.21
30.29
32.36
30.03
32.21
32.26
31.07
29.38
29.26
26.59
19.26
31.07
30.16
25
19.28
Net margin%
33.75
34.10
35.27
36.88
38.06
35.08
36.75
38.03
36.03
16.47
7.81
36.75
35.65
58
23.02
P/E ratio (avg)x
44.53
52.94
62.91
66.17
77.30
83.45
93.99
99.68
114.7
9.449
20.10
93.99
71.73
36
8.519
EV/EBITx
34.80
35.48
33.11
36.47
33.37
31.83
32.49
29.44
30.92
25.08
17.96
31.83
32.80
43
16.59
FCF yield (avg)%
21.49
24.44
23.45
21.62
19.61
22.20
23.73
23.54
20.93
6.97
13.89
22.20
21.91
43
13.87
FCF margin%
23.42
25.03
27.01
28.51
28.97
26.68
28.91
28.67
28.98
10.43
24.18
28.91
27.76
47
0.711
FCF / Net incomex
1.033
1.143
1.188
1.126
1.219
1.165
1.280
1.434
1.612
1.186
1.282
1.280
1.176
29
21.31
ROIC%
9.16
11.26
8.70
5.72
6.78
8.56
9.96
12.34
13.17
3.14
2.24
9.96
9.56
92
7.77
Return on equity%
29.44
30.04
27.18
26.48
27.40
24.93
24.22
25.48
26.69
26.41
19.50
25.48
26.93
50
6.95
Return on assets%
8.17
8.23
5.54
6.24
5.43
3.26
3.55
4.86
2.30
5.86
6.52
3.55
5.49
27
281.28
EPS¥
181.97
166.74
158.88
153.60
150.67
149.18
145.42
147.93
152.82
304.61
343.57
(0.10%)
(4.41%)
—
8.96
EPS growth%
23.21
23.02
20.59
20.15
20.67
22.93
21.72
19.17
17.72
9.63
8.96
20.67
21.20
84
311.38
Bookvalue per sh¥
475.13
435.99
458.88
468.21
502.68
502.13
464.86
444.63
414.88
428.67
204.00
(2.39%)
(1.29%)
—
390.13
FCF per share¥
348.42
343.94
322.56
321.77
282.60
273.23
261.04
252.28
264.59
391.41
70.71
(3.84%)
(3.17%)
—
194.48
Dividend per sh¥
160.10
157.47
183.88
182.13
181.59
185.55
187.32
178.94
182.92
204.69
400.05
0.09%
3.97%
—
7.86
Div yield (avg)%
5.12
3.35
1.05
0.50
0.40
2.08
4.71
2.48
2.80
7.61
28.76
2.48
2.50
58
15.17
Payout ratio%
13.86
11.56
8.85
8.18
8.45
9.21
11.16
11.26
8.92
11.89
23.78
9.21
10.19
95
5.303
Shares (diluted)M
7.369
7.441
7.236
8.087
7.701
8.666
8.898
8.612
8.462
5.252
5.306
0.91%
3.04%
76
8.18
Buyback yield%
14.47
12.58
12.18
11.68
14.19
12.18
9.34
7.40
6.92
20.79
25.16
9.34
12.18
68
0.984
D/E ratiox
1.105
1.235
1.390
1.499
1.796
1.959
2.249
2.651
2.610
1.298
0.133
2.249
1.648
89
1.959
Enterprise value¥B
1.853
1.810
1.846
1.794
1.752
1.941
1.972
2.153
2.520
2.198
1.004
7.03%
4.38%
81
0.775
LT debt¥B
2.219
2.183
2.009
2.063
1.795
1.613
1.663
1.589
1.538
0.582
1.003
(5.71%)
(4.74%)
6
Revenue
¥2.765B
3.32%
1.00×
Cost of revenue
¥1.595B
3.44%
1.01×
Operating expenses
¥585.4M
2.99%
0.97×
Spread over hurdle
12.95%