4.229
Revenue¥B
20.44
20.42
20.48
20.37
21.00
21.61
22.11
22.81
22.80
23.51
4.367
2.28%
1.74%
83
8.00
Revenue growth%
11.66
12.37
11.04
9.26
9.76
8.78
8.72
6.36
7.90
6.32
19.12
7.90
9.02
66
22.40
Gross margin%
26.16
25.10
24.42
24.70
26.22
25.48
26.05
24.02
23.36
25.12
28.81
25.12
25.11
59
21.93
Operating margin%
5.80
8.66
8.77
9.86
11.50
13.80
12.66
11.43
12.99
10.22
27.19
12.66
10.83
44
24.75
Net margin%
20.70
18.71
16.31
19.30
18.05
19.91
22.80
21.44
22.32
25.17
4.46
22.32
20.31
21
27.67
P/E ratio (avg)x
21.46
22.43
22.08
23.80
23.28
21.75
23.02
22.95
24.56
25.50
11.49
23.02
22.99
81
11.47
EV/EBITx
28.31
25.43
24.50
24.90
22.07
23.83
22.46
21.08
22.52
24.29
13.93
22.52
24.06
45
6.17
FCF yield (avg)%
10.37
8.96
10.74
12.31
11.87
13.65
15.79
14.98
13.53
15.41
11.91
14.98
12.92
21
27.51
FCF margin%
12.46
12.48
12.63
12.21
13.42
13.75
15.87
18.16
19.18
19.48
13.89
18.16
13.58
79
1.085
FCF / Net incomex
0.215
0.242
0.270
0.285
0.281
0.268
0.257
0.268
0.277
0.271
1.054
0.268
0.269
76
17.22
ROIC%
8.92
11.88
8.99
6.42
3.66
0.85
0.62
0.40
1.92
2.77
5.69
0.85
3.22
8
17.98
Return on equity%
7.65
7.47
10.12
11.51
9.85
10.26
9.28
7.36
7.39
9.19
18.52
9.19
9.23
91
7.22
Return on assets%
14.65
13.79
11.45
11.68
9.55
10.52
9.03
8.74
9.63
7.27
2.12
9.03
10.08
14
128.47
EPS¥
429.69
426.76
451.44
535.56
558.03
642.57
751.50
789.25
767.49
883.36
132.94
9.62%
8.92%
—
25.44
EPS growth%
3.14
4.31
6.77
6.22
7.62
10.28
7.55
7.61
5.28
7.49
18.47
7.55
7.13
33
281.23
Bookvalue per sh¥
102.91
100.80
109.44
128.64
140.38
140.19
142.25
143.31
168.31
196.47
87.20
6.96%
8.16%
—
253.69
FCF per share¥
194.26
201.83
177.74
152.95
142.46
129.23
132.98
131.69
133.68
124.42
73.27
(2.67%)
(4.74%)
—
117.31
Dividend per sh¥
78.76
70.68
66.13
74.61
82.47
86.81
96.85
96.66
104.92
102.84
194.25
4.51%
1.75%
—
23.28
Div yield (avg)%
6.86
6.37
5.50
8.30
9.33
8.11
6.32
8.97
8.35
8.89
18.48
8.35
8.21
38
7.42
Payout ratio%
17.76
19.15
18.83
19.24
19.99
18.62
18.30
18.11
15.99
15.75
6.72
18.11
18.46
48
61.70
Shares (diluted)M
58.38
50.91
44.99
47.37
50.79
46.93
44.50
46.97
46.28
39.55
61.42
(4.88%)
(3.80%)
55
8.23
Buyback yield%
32.56
31.57
28.76
31.04
32.45
32.12
33.74
31.56
29.17
27.71
15.06
31.56
31.56
19
1.059
D/E ratiox
1.310
1.471
1.615
1.673
1.501
1.515
1.515
1.630
1.639
1.581
1.353
1.581
1.548
90
15.13
Enterprise value¥B
22.57
22.35
23.44
22.65
21.34
21.34
23.11
25.95
27.47
31.90
25.98
8.37%
5.09%
34
10.53
LT debt¥B
25.84
29.80
29.74
32.11
30.54
34.60
39.75
37.08
40.02
39.86
5.745
5.47%
3.71%
5
Revenue
¥23.51B
1.74%
1.00×
Cost of revenue
¥16.46B
1.74%
1.00×
Operating expenses
¥4.421B
1.02%
0.93×
Spread over hurdle
(0.18%)